Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HØJBO TRANSPORT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   3.3% 2.4% 2.8% 2.4% 1.5% 3.0% 12.1% 11.8%   Credit score (0-100)   57 64 59 62 75 56 20 20   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 4.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,219 3,523 2,739 2,223 1,901 676 0.0 0.0   EBITDA   -300 142 -35.4 24.8 604 -49.0 0.0 0.0   EBIT   -348 113 -44.1 15.9 219 -75.5 0.0 0.0   Pre-tax profit (PTP)   -351.0 102.9 -47.1 27.4 205.1 -77.7 0.0 0.0   Net earnings   -267.1 84.7 -35.1 17.9 163.0 -61.7 0.0 0.0   Pre-tax profit without non-rec. items   -351 103 -47.1 27.4 205 -77.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   34.1 5.7 17.0 27.1 312 202 0.0 0.0   Shareholders equity total   455 540 505 523 686 624 544 544   Interest-bearing liabilities   327 339 280 194 164 146 0.0 0.0   Balance sheet total (assets)   1,614 1,630 1,565 1,359 1,178 997 544 544   Net Debt   280 -6.0 -136 -192 -281 -292 -544 -544     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,219 3,523 2,739 2,223 1,901 676 0.0 0.0   Gross profit growth   -3.2% 9.4% -22.3% -18.8% -14.5% -64.4% -100.0% 0.0%   Employees   9 7 6 5 4 2 0 0   Employee growth %   0.0% -22.2% -14.3% -16.7% -20.0% -50.0% -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)   1,614 1,630 1,565 1,359 1,178 997 544 544   Balance sheet change%   -22.6% 1.0% -4.0% -13.2% -13.3% -15.3% -45.4% 0.0%   Added value   -299.8 141.7 -35.4 24.8 228.0 -49.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -105 -57 3 1 -100 -136 -202 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -10.8% 3.2% -1.6% 0.7% 11.5% -11.2% 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 %   -18.1% 7.7% -1.9% 2.3% 18.6% -5.8% 0.0% 0.0%   ROI %   -37.7% 14.6% -3.6% 4.4% 29.0% -7.5% 0.0% 0.0%   ROE %   -45.4% 17.0% -6.7% 3.5% 27.0% -9.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   28.2% 33.1% 32.3% 38.5% 58.2% 62.6% 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, %   -93.3% -4.3% 384.9% -775.8% -46.6% 596.2% 0.0% 0.0%   Gearing %   71.8% 62.8% 55.4% 37.0% 23.9% 23.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 6.4% 5.2% 2.6% 17.0% 9.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 1.5 1.5 1.6 1.8 2.2 0.0 0.0   Current Ratio   1.4 1.5 1.5 1.6 1.8 2.2 0.0 0.0   Cash and cash equivalent   47.2 345.0 415.9 385.8 445.5 438.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   417.3 548.5 490.1 507.4 387.3 426.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -33 20 -6 5 57 -24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -33 20 -6 5 151 -24 0 0   EBIT / employee   -39 16 -7 3 55 -38 0 0   Net earnings / employee   -30 12 -6 4 41 -31 0 0