Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Holstebro Entreprenør og Kloak 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 N/A 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   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9%   Bankruptcy risk   0.0% 4.1% 4.5% 5.7% 5.8% 3.2% 11.8% 11.8%   Credit score (0-100)   0 50 47 39 39 55 20 20   Credit rating   N/A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 N/A 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   0.0 500 330 115 236 546 0.0 0.0   EBITDA   0.0 353 235 32.4 84.7 432 0.0 0.0   EBIT   0.0 353 235 32.4 84.7 432 0.0 0.0   Pre-tax profit (PTP)   0.0 302.6 201.9 1.2 39.5 362.4 0.0 0.0   Net earnings   0.0 234.3 157.4 0.6 29.1 281.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 303 202 1.2 39.5 362 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 528 460 403 245 935 0.0 0.0   Shareholders equity total   0.0 284 331 219 248 529 479 479   Interest-bearing liabilities   0.0 539 301 445 149 498 0.0 0.0   Balance sheet total (assets)   0.0 1,449 1,627 1,202 1,213 2,718 479 479   Net Debt   0.0 537 301 445 149 498 -479 -479     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 500 330 115 236 546 0.0 0.0   Gross profit growth   0.0% 0.0% -34.1% -65.1% 105.1% 131.5% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   0 1,449 1,627 1,202 1,213 2,718 479 479   Balance sheet change%   0.0% 0.0% 12.3% -26.1% 0.8% 124.1% -82.4% 0.0%   Added value   0.0 353.2 235.3 32.4 84.7 432.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 528 -68 -57 -158 690 -935 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 70.6% 71.4% 28.2% 35.9% 79.2% 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 %   0.0% 24.4% 15.3% 2.3% 7.0% 22.3% 0.0% 0.0%   ROI %   0.0% 41.8% 31.4% 4.8% 15.4% 40.9% 0.0% 0.0%   ROE %   0.0% 82.4% 51.1% 0.2% 12.5% 72.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 19.6% 20.3% 18.2% 20.4% 19.6% 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, %   0.0% 151.9% 127.8% 1,371.5% 176.1% 115.2% 0.0% 0.0%   Gearing %   0.0% 189.4% 90.8% 203.3% 60.2% 94.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 18.8% 8.0% 8.4% 15.2% 23.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.0 1.0 0.9 1.0 1.2 0.0 0.0   Current Ratio   0.0 1.1 1.1 0.9 1.0 1.3 0.0 0.0   Cash and cash equivalent   0.0 2.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 48.1 71.1 -51.4 20.3 361.3 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 N/A 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   0 0 0 0 85 432 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 85 432 0 0   EBIT / employee   0 0 0 0 85 432 0 0   Net earnings / employee   0 0 0 0 29 282 0 0