Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIM HECHT HOLDING 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% 0.6% 0.6%   Bankruptcy risk   0.8% 0.9% 0.9% 0.8% 0.7% 0.9% 8.2% 8.2%   Credit score (0-100)   92 91 88 91 95 89 30 30   Credit rating   AA A A AA AA A BB BB   Credit limit (kDKK)   511.7 678.3 690.4 1,122.9 1,279.8 1,111.7 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   178 159 101 1,066 21.1 22.3 0.0 0.0   EBITDA   178 159 101 1,066 21.1 22.3 0.0 0.0   EBIT   91.4 78.9 16.2 1,005 -25.7 -24.4 0.0 0.0   Pre-tax profit (PTP)   1,266.1 1,898.8 2,792.2 3,806.5 2,018.8 1,102.0 0.0 0.0   Net earnings   1,167.0 1,815.4 2,599.7 3,630.9 1,963.6 1,094.8 0.0 0.0   Pre-tax profit without non-rec. items   1,266 1,899 2,792 3,807 2,019 1,102 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   4,079 5,585 5,500 3,350 3,556 3,509 0.0 0.0   Shareholders equity total   6,215 9,005 10,604 12,857 13,820 14,415 9,333 9,333   Interest-bearing liabilities   2,398 4,028 6,895 4,642 4,033 5,608 0.0 0.0   Balance sheet total (assets)   8,688 13,373 17,765 18,168 18,294 20,664 9,333 9,333   Net Debt   1,473 481 -91.3 268 -634 982 -9,333 -9,333     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   178 159 101 1,066 21.1 22.3 0.0 0.0   Gross profit growth   -0.7% -10.8% -36.3% 956.1% -98.0% 5.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,688 13,373 17,765 18,168 18,294 20,664 9,333 9,333   Balance sheet change%   -15.4% 53.9% 32.8% 2.3% 0.7% 13.0% -54.8% 0.0%   Added value   177.8 158.6 101.0 1,066.2 35.3 22.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -173 52 1,205 -1,833 -472 159 -2,261 -1,248   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 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 (%)   51.4% 49.7% 16.1% 94.3% -121.8% -109.4% 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 %   17.1% 20.3% 18.5% 22.1% 11.9% 6.8% 0.0% 0.0%   ROI %   17.2% 20.4% 18.6% 22.4% 12.1% 6.9% 0.0% 0.0%   ROE %   18.4% 23.9% 26.5% 31.0% 14.7% 7.8% 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 %   71.5% 67.3% 59.7% 70.8% 75.5% 69.8% 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, %   828.5% 303.5% -90.5% 25.2% -3,006.5% 4,400.6% 0.0% 0.0%   Gearing %   38.6% 44.7% 65.0% 36.1% 29.2% 38.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.5% 10.5% 1.6% 3.0% 3.4% 4.7% 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   8.2 7.5 2.7 3.3 4.5 2.9 0.0 0.0   Current Ratio   8.2 7.5 2.7 3.3 4.5 2.9 0.0 0.0   Cash and cash equivalent   925.4 3,546.3 6,986.0 4,373.4 4,666.7 4,625.7 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   711.8 386.9 -1,147.2 3,263.8 3,794.6 3,507.5 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0