Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hölscher Jensen A/S 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   8.1% 3.0% 4.7% 1.7% 0.6% 2.0% 9.6% 9.4%   Credit score (0-100)   32 59 45 72 98 67 26 26   Credit rating   BB BBB BBB A AA A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 9.5 1,243.6 1.2 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   7,298 20,031 25,367 21,950 23,421 21,402 0.0 0.0   EBITDA   -97.0 4,611 4,886 4,331 8,078 3,098 0.0 0.0   EBIT   -366 3,222 1,081 -16.4 3,565 -1,179 0.0 0.0   Pre-tax profit (PTP)   -380.8 2,901.1 483.7 -585.1 3,184.8 -1,693.8 0.0 0.0   Net earnings   -298.8 2,257.5 372.9 -464.4 2,481.7 -1,324.8 0.0 0.0   Pre-tax profit without non-rec. items   -381 2,901 484 -585 3,185 -1,694 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   2,682 22,364 21,136 18,331 16,180 14,924 0.0 0.0   Shareholders equity total   1,732 3,989 4,362 3,898 6,380 5,055 3,055 3,055   Interest-bearing liabilities   0.0 4,818 813 4,432 2,677 5,523 0.0 0.0   Balance sheet total (assets)   12,878 43,646 46,743 28,513 23,193 31,301 3,055 3,055   Net Debt   -981 4,818 813 4,432 2,677 5,523 -3,055 -3,055     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   7,298 20,031 25,367 21,950 23,421 21,402 0.0 0.0   Gross profit growth   52.5% 174.5% 26.6% -13.5% 6.7% -8.6% -100.0% 0.0%   Employees   12 27 33 30 26 27 0 0   Employee growth %   140.0% 125.0% 22.2% -9.1% -13.3% 3.8% -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)   12,878 43,646 46,743 28,513 23,193 31,301 3,055 3,055   Balance sheet change%   157.9% 238.9% 7.1% -39.0% -18.7% 35.0% -90.2% 0.0%   Added value   -97.0 4,611.3 4,886.3 4,331.0 7,912.6 3,098.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,009 18,293 -5,033 -7,153 -6,664 -5,533 -14,924 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  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 (%)   -5.0% 16.1% 4.3% -0.1% 15.2% -5.5% 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 %   -4.1% 11.6% 2.5% -0.0% 13.8% -4.3% 0.0% 0.0%   ROI %   -19.1% 31.6% 5.8% -0.0% 17.3% -4.3% 0.0% 0.0%   ROE %   -15.9% 78.9% 8.9% -11.2% 48.3% -23.2% 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 %   13.4% 9.1% 9.3% 13.7% 44.5% 47.6% 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, %   1,011.1% 104.5% 16.6% 102.3% 33.1% 178.3% 0.0% 0.0%   Gearing %   0.0% 120.8% 18.6% 113.7% 42.0% 109.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 15.5% 22.7% 22.2% 11.1% 12.6% 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   0.9 0.7 0.9 0.7 6.0 6.2 0.0 0.0   Current Ratio   0.9 0.7 0.9 0.7 6.0 6.2 0.0 0.0   Cash and cash equivalent   980.5 0.0 0.0 0.0 0.0 0.0 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)   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   -913.1 -8,198.3 -2,028.5 -4,309.4 5,838.8 13,713.6 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   -8 171 148 144 304 115 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 171 148 144 311 115 0 0   EBIT / employee   -31 119 33 -1 137 -44 0 0   Net earnings / employee   -25 84 11 -15 95 -49 0 0