Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HL-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% 1.5% 1.5%   Bankruptcy risk   1.8% 1.6% 1.2% 1.9% 1.6% 2.3% 8.6% 8.4%   Credit score (0-100)   72 77 82 69 74 63 29 29   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   2.7 21.5 189.6 3.1 18.8 0.1 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   -7.0 -8.5 -8.1 35.1 435 330 0.0 0.0   EBITDA   -7.0 -8.5 -8.1 34.6 435 330 0.0 0.0   EBIT   -7.0 -8.5 -8.1 -21.3 379 274 0.0 0.0   Pre-tax profit (PTP)   216.7 295.4 418.8 629.7 1,215.7 166.4 0.0 0.0   Net earnings   219.3 301.1 427.6 627.0 1,248.7 122.8 0.0 0.0   Pre-tax profit without non-rec. items   217 295 419 630 1,216 166 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   0.0 0.0 0.0 5,972 5,916 5,860 0.0 0.0   Shareholders equity total   7,557 7,804 8,176 8,746 9,938 10,002 9,891 9,891   Interest-bearing liabilities   235 836 309 7,323 8,039 3,134 0.0 0.0   Balance sheet total (assets)   7,798 8,697 8,652 16,317 18,174 13,396 9,891 9,891   Net Debt   235 -274 -595 5,235 5,074 -573 -9,891 -9,891     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   -7.0 -8.5 -8.1 35.1 435 330 0.0 0.0   Gross profit growth   0.0% -21.3% 4.6% 0.0% 1,138.2% -24.0% -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)   7,798 8,697 8,652 16,317 18,174 13,396 9,891 9,891   Balance sheet change%   0.0% 11.5% -0.5% 88.6% 11.4% -26.3% -26.2% 0.0%   Added value   -7.0 -8.5 -8.1 34.6 434.8 330.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 5,916 -112 -112 -5,860 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 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 (%)   100.0% 100.0% 100.0% -60.7% 87.1% 83.1% 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 %   2.8% 3.8% 5.2% 5.8% 10.7% 3.2% 0.0% 0.0%   ROI %   2.8% 3.8% 5.3% 5.9% 10.8% 3.2% 0.0% 0.0%   ROE %   2.9% 3.9% 5.4% 7.4% 13.4% 1.2% 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 %   96.9% 89.7% 94.5% 53.6% 54.7% 74.8% 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, %   -3,354.2% 3,225.9% 7,342.0% 15,134.5% 1,167.0% -173.4% 0.0% 0.0%   Gearing %   3.1% 10.7% 3.8% 83.7% 80.9% 31.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 3.2% 5.6% 2.4% 8.2% 6.0% 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   1.0 1.2 2.3 0.5 0.6 2.2 0.0 0.0   Current Ratio   1.0 1.2 2.3 0.5 0.6 2.1 0.0 0.0   Cash and cash equivalent   0.0 1,109.9 903.9 2,087.6 2,964.7 3,706.9 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   -9.3 216.9 630.4 -4,900.2 -5,485.5 -1,287.8 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