Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENNING HØEGH 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4%   Bankruptcy risk   5.5% 2.4% 1.6% 4.9% 1.9% 10.3% 14.7% 14.7%   Credit score (0-100)   42 63 74 44 69 24 14 14   Credit rating   BBB BBB A BBB A BB BB BB   Credit limit (kDKK)   0.0 0.0 3.3 0.0 0.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   412 785 1,159 477 817 -176 0.0 0.0   EBITDA   -28.3 583 288 -240 578 -470 0.0 0.0   EBIT   -87.3 522 203 -287 552 -497 0.0 0.0   Pre-tax profit (PTP)   -101.6 516.0 198.8 -293.1 545.4 -498.0 0.0 0.0   Net earnings   -101.6 449.0 154.8 -229.7 423.2 -386.3 0.0 0.0   Pre-tax profit without non-rec. items   -102 516 199 -293 545 -498 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   139 209 124 76.6 50.4 24.1 0.0 0.0   Shareholders equity total   263 712 767 424 847 391 311 311   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   628 1,269 1,514 882 1,256 542 311 311   Net Debt   -33.2 -347 -670 -293 -562 -2.8 -311 -311     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   412 785 1,159 477 817 -176 0.0 0.0   Gross profit growth   -43.9% 90.6% 47.6% -58.9% 71.4% 0.0% 0.0% 0.0%   Employees   2 1 3 2 1 1 0 0   Employee growth %   -33.3% -50.0% 200.0% -33.3% -50.0% 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)   628 1,269 1,514 882 1,256 542 311 311   Balance sheet change%   -41.1% 101.9% 19.3% -41.7% 42.4% -56.9% -42.6% 0.0%   Added value   -28.3 583.2 288.3 -240.2 598.8 -470.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -118 9 -171 -94 -53 -53 -24 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 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -21.2% 66.5% 17.5% -60.3% 67.5% 282.1% 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 %   -10.3% 55.0% 14.6% -24.0% 51.6% -55.2% 0.0% 0.0%   ROI %   -27.8% 103.0% 26.2% -47.0% 86.1% -79.5% 0.0% 0.0%   ROE %   -32.4% 92.1% 20.9% -38.6% 66.6% -62.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   41.9% 56.1% 50.7% 48.1% 67.5% 72.2% 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, %   117.4% -59.5% -232.4% 121.9% -97.3% 0.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 1.4 1.6 1.2 2.4 1.7 0.0 0.0   Current Ratio   1.0 1.8 1.8 1.5 2.7 2.5 0.0 0.0   Cash and cash equivalent   33.2 347.0 669.9 292.9 562.2 2.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -2.5 413.0 547.9 219.5 662.7 222.7 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -14 583 96 -120 599 -470 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -14 583 96 -120 578 -470 0 0   EBIT / employee   -44 522 68 -144 552 -497 0 0   Net earnings / employee   -51 449 52 -115 423 -386 0 0