Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Højvanggaard ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.0% 1.8% 1.0% 0.6% 0.5% 0.4% 7.4% 7.4%   Credit score (0-100)   0 73 86 96 99 99 33 33   Credit rating   N/A A A AA AAA AAA BBB BBB   Credit limit (kDKK)   0.0 0.6 873.0 3,461.2 6,097.0 6,081.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,210 1,543 23,555 33,867 36,102 0.0 0.0   EBITDA   0.0 1,210 1,480 16,465 25,946 23,897 0.0 0.0   EBIT   0.0 1,147 1,380 12,581 21,069 17,346 0.0 0.0   Pre-tax profit (PTP)   0.0 480.5 773.5 11,392.1 22,145.2 5,374.0 0.0 0.0   Net earnings   0.0 313.3 658.1 8,521.2 17,334.0 4,052.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 481 774 11,392 22,145 5,374 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 20,056 104,044 116,868 160,196 257,488 0.0 0.0   Shareholders equity total   0.0 613 15,243 24,238 41,414 45,287 31,429 31,429   Interest-bearing liabilities   0.0 18,417 93,758 85,387 127,702 200,236 0.0 0.0   Balance sheet total (assets)   0.0 20,147 122,523 136,350 193,443 283,154 31,429 31,429   Net Debt   0.0 18,417 93,312 81,784 118,710 198,066 -31,429 -31,429     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 1,210 1,543 23,555 33,867 36,102 0.0 0.0   Gross profit growth   0.0% 0.0% 27.4% 1,427.0% 43.8% 6.6% -100.0% 0.0%   Employees   0 0 0 0 0 30 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 20,147 122,523 136,350 193,443 283,154 31,429 31,429   Balance sheet change%   0.0% 0.0% 508.1% 11.3% 41.9% 46.4% -88.9% 0.0%   Added value   0.0 1,210.5 1,479.7 15,941.4 24,429.4 23,901.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 20,057 83,912 9,455 39,221 90,737 -257,488 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 94.7% 89.5% 53.4% 62.2% 48.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 5.7% 1.9% 10.8% 15.4% 7.9% 0.0% 0.0%   ROI %   0.0% 5.9% 2.0% 11.5% 16.2% 8.1% 0.0% 0.0%   ROE %   0.0% 51.1% 8.3% 43.2% 52.8% 9.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 3.0% 12.4% 17.8% 21.4% 16.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 1,521.5% 6,306.0% 496.7% 457.5% 828.8% 0.0% 0.0%   Gearing %   0.0% 3,003.2% 615.1% 352.3% 308.4% 442.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.2% 1.1% 2.8% 3.1% 8.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.4 0.5 1.2 0.2 0.0 0.0   Current Ratio   0.0 0.0 1.5 1.0 2.0 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.2 446.1 3,603.8 8,992.1 2,169.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -1,735.4 5,353.9 -205.1 13,661.7 -22,532.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 797 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 797 0 0   EBIT / employee   0 0 0 0 0 578 0 0   Net earnings / employee   0 0 0 0 0 135 0 0