Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HØIVANG PLANTER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 3.6% 3.6%   Bankruptcy risk   7.5% 13.0% 3.9% 2.2% 2.9% 1.9% 10.9% 10.9%   Credit score (0-100)   34 19 50 64 58 69 22 22   Credit rating   BB BB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.3 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   208 1,141 0 0 0 0 0 0   Gross profit   208 318 129 372 218 501 0.0 0.0   EBITDA   201 308 123 362 206 324 0.0 0.0   EBIT   170 272 72.4 322 153 272 0.0 0.0   Pre-tax profit (PTP)   158.9 261.4 61.9 308.8 133.1 262.3 0.0 0.0   Net earnings   158.9 212.1 61.9 251.9 111.0 209.7 0.0 0.0   Pre-tax profit without non-rec. items   159 261 61.9 309 133 262 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   271 298 514 475 515 463 0.0 0.0   Shareholders equity total   69.2 281 343 595 706 916 836 836   Interest-bearing liabilities   0.0 0.0 369 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   513 645 859 738 768 1,019 836 836   Net Debt   -39.4 -33.4 341 -165 -195 -498 -836 -836     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   208 1,141 0 0 0 0 0 0   Net sales growth   39.6% 448.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   208 318 129 372 218 501 0.0 0.0   Gross profit growth   39.6% 53.0% -59.3% 187.5% -41.4% 129.9% -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)   513 645 859 738 768 1,019 836 836   Balance sheet change%   3.0% 25.7% 33.2% -14.1% 4.1% 32.6% -18.0% 0.0%   Added value   201.1 308.0 123.4 361.7 191.8 324.3 0.0 0.0   Added value %   96.8% 27.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -35 -9 165 -78 -13 -104 -463 0   Net sales trend   2.0 3.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 %   96.8% 27.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   81.9% 23.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   81.9% 85.4% 55.9% 86.7% 70.0% 54.3% 0.0% 0.0%   Net Earnings %   76.5% 18.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   91.3% 21.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   76.5% 22.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   30.9% 46.9% 9.6% 40.4% 20.3% 30.5% 0.0% 0.0%   ROI %   492.3% 155.0% 14.6% 49.3% 23.5% 33.6% 0.0% 0.0%   ROE %   56.0% 121.1% 19.8% 53.7% 17.1% 25.9% 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 %   13.5% 43.6% 39.9% 80.6% 91.9% 89.9% 100.0% 100.0%   Relative indebtedness %   213.6% 31.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   194.7% 29.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -19.6% -10.9% 276.4% -45.7% -94.8% -153.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 107.6% 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% 5.7% 7.4% 0.0% 0.0% 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   0.2 0.1 0.1 1.9 4.2 7.6 0.0 0.0   Current Ratio   0.5 1.1 0.7 2.9 5.3 8.4 0.0 0.0   Cash and cash equivalent   39.4 33.4 28.0 165.4 195.1 498.0 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)   58.3 2.8 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 %   116.7% 30.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -201.4 32.6 -170.6 173.4 205.2 489.6 0.0 0.0   Net working capital %   -96.9% 2.9% 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