Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOLDINGSELSKABET AF 17/1 1992 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   0.6% 0.6% 0.5% 0.4% 0.5% 0.5% 7.6% 7.6%   Credit score (0-100)   97 98 99 99 98 99 32 32   Credit rating   AA AA AAA AAA AA AAA BB BB   Credit limit (kDKK)   4,296.6 4,738.2 5,324.8 5,733.6 5,580.5 6,172.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -126 -62.4 -72.3 -90.0 -93.9 0.0 0.0   EBITDA   -568 -389 -325 -334 -352 -556 0.0 0.0   EBIT   -568 -626 -392 -401 -407 -633 0.0 0.0   Pre-tax profit (PTP)   3,183.2 3,114.8 10,117.3 5,020.2 2,677.5 7,543.3 0.0 0.0   Net earnings   2,885.3 3,006.0 8,573.0 4,783.4 2,580.7 6,658.0 0.0 0.0   Pre-tax profit without non-rec. items   3,183 3,115 10,117 5,020 2,678 7,543 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   545 590 523 456 1,119 1,312 0.0 0.0   Shareholders equity total   45,361 47,167 53,740 57,024 57,104 61,262 48,799 48,799   Interest-bearing liabilities   3,548 0.0 0.0 0.0 998 1,006 0.0 0.0   Balance sheet total (assets)   49,228 47,890 56,077 58,578 58,712 63,811 48,799 48,799   Net Debt   -12,497 -18,458 -21,599 -23,070 -20,773 -25,329 -48,799 -48,799     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 -126 -62.4 -72.3 -90.0 -93.9 0.0 0.0   Gross profit growth   -100.0% 0.0% 50.4% -15.9% -24.5% -4.3% 0.0% 0.0%   Employees   1 1 1 1 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)   49,228 47,890 56,077 58,578 58,712 63,811 48,799 48,799   Balance sheet change%   9.3% -2.7% 17.1% 4.5% 0.2% 8.7% -23.5% 0.0%   Added value   -567.5 -388.6 -325.3 -334.0 -339.9 -556.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   344 -193 -134 -134 608 116 -1,312 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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% 498.0% 628.5% 554.3% 452.0% 674.0% 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 %   6.8% 6.5% 19.5% 8.8% 4.6% 12.4% 0.0% 0.0%   ROI %   6.8% 6.5% 20.1% 9.1% 4.7% 12.6% 0.0% 0.0%   ROE %   6.4% 6.5% 17.0% 8.6% 4.5% 11.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   92.1% 98.5% 95.8% 97.3% 97.3% 96.0% 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, %   2,202.0% 4,749.6% 6,639.1% 6,907.2% 5,902.2% 4,554.7% 0.0% 0.0%   Gearing %   7.8% 0.0% 0.0% 0.0% 1.7% 1.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.5% 0.0% 0.0% 1.5% 6.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   8.0 53.1 17.3 25.9 24.5 16.4 0.0 0.0   Current Ratio   8.0 53.1 17.3 25.9 24.5 16.4 0.0 0.0   Cash and cash equivalent   16,044.4 18,458.2 21,599.2 23,070.1 21,770.8 26,334.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   9,490.2 19,628.7 16,101.7 15,719.2 13,789.6 13,341.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -568 -389 -325 -334 -340 -556 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -568 -389 -325 -334 -352 -556 0 0   EBIT / employee   -568 -626 -392 -401 -407 -633 0 0   Net earnings / employee   2,885 3,006 8,573 4,783 2,581 6,658 0 0