Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENNEBERG STILLADSER 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 2018/12 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% 6.1% 6.1%   Bankruptcy risk   0.6% 2.4% 0.9% 1.5% 0.7% 0.8% 7.1% 7.1%   Credit score (0-100)   97 65 89 76 94 91 34 34   Credit rating   AA BBB A A AA AA BBB BBB   Credit limit (kDKK)   1,103.7 0.1 813.5 42.5 997.1 1,104.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   11,350 7,890 8,176 7,607 9,260 10,279 0.0 0.0   EBITDA   3,605 210 2,219 1,284 2,759 2,945 0.0 0.0   EBIT   2,527 -916 1,094 189 1,407 1,571 0.0 0.0   Pre-tax profit (PTP)   2,452.0 -976.3 1,023.1 148.2 1,372.0 1,550.2 0.0 0.0   Net earnings   1,899.8 -757.5 796.9 97.7 1,160.2 1,200.3 0.0 0.0   Pre-tax profit without non-rec. items   2,452 -976 1,023 148 1,372 1,550 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   7,157 6,515 5,518 6,688 6,729 7,007 0.0 0.0   Shareholders equity total   6,891 6,133 6,930 6,528 7,450 8,150 7,525 7,525   Interest-bearing liabilities   2,256 2,204 1,193 1,068 970 627 0.0 0.0   Balance sheet total (assets)   11,222 9,715 11,508 10,536 10,655 11,586 7,525 7,525   Net Debt   -74.6 1,073 -2,462 -401 -1,307 -3,417 -7,525 -7,525     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   11,350 7,890 8,176 7,607 9,260 10,279 0.0 0.0   Gross profit growth   22.7% -30.5% 3.6% -7.0% 21.7% 11.0% -100.0% 0.0%   Employees   0 12 12 12 12 12 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)   11,222 9,715 11,508 10,536 10,655 11,586 7,525 7,525   Balance sheet change%   27.1% -13.4% 18.4% -8.4% 1.1% 8.7% -35.0% 0.0%   Added value   3,604.7 209.9 2,219.2 1,283.8 2,501.6 2,945.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -753 -1,768 -2,122 75 -1,311 -1,095 -7,007 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   22.3% -11.6% 13.4% 2.5% 15.2% 15.3% 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 %   25.2% -8.8% 10.3% 1.9% 13.4% 14.2% 0.0% 0.0%   ROI %   30.2% -10.4% 13.2% 2.6% 17.4% 18.1% 0.0% 0.0%   ROE %   32.0% -11.6% 12.2% 1.5% 16.6% 15.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   61.4% 63.1% 60.2% 62.0% 69.9% 70.3% 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, %   -2.1% 511.3% -111.0% -31.2% -47.4% -116.0% 0.0% 0.0%   Gearing %   32.7% 35.9% 17.2% 16.4% 13.0% 7.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.7% 4.4% 5.6% 4.6% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 1.3 1.7 1.3 1.6 1.6 0.0 0.0   Current Ratio   1.4 1.3 1.7 1.3 1.6 1.6 0.0 0.0   Cash and cash equivalent   2,331.1 1,130.6 3,656.0 1,469.2 2,277.6 4,044.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   1,163.3 748.6 2,487.9 796.9 1,448.6 1,724.1 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 2018/12 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 17 185 107 208 245 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 17 185 107 230 245 0 0   EBIT / employee   0 -76 91 16 117 131 0 0   Net earnings / employee   0 -63 66 8 97 100 0 0