Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hommel Holding ApS

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% 0.4% 0.4%   Bankruptcy risk   0.5% 0.7% 0.8% 1.2% 0.7% 0.7% 7.3% 7.3%   Credit score (0-100)   99 95 93 82 95 93 33 33   Credit rating   AAA AA AA A AA AA BBB BBB   Credit limit (kDKK)   32,422.5 34,957.8 35,598.0 20,597.0 66,078.9 62,396.6 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   -117 1.2 109 -69.1 -480 -128 0.0 0.0   EBITDA   -117 1.2 15.1 -69.1 -80.2 -27.5 0.0 0.0   EBIT   -117 1.2 103 -76.8 -488 -135 0.0 0.0   Pre-tax profit (PTP)   48,703.0 64,204.8 33,980.5 303,492.2 17,460.9 730.7 0.0 0.0   Net earnings   48,736.6 63,890.4 33,857.2 302,950.5 17,485.2 730.7 0.0 0.0   Pre-tax profit without non-rec. items   48,703 64,205 33,980 303,492 17,461 731 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   5,007 5,007 5,125 5,117 4,710 4,602 0.0 0.0   Shareholders equity total   325,807 383,067 405,303 703,082 712,998 692,738 53,881 53,881   Interest-bearing liabilities   984 9.5 9.6 1,850 3,162 4,838 0.0 0.0   Balance sheet total (assets)   326,807 383,392 405,404 705,029 716,234 697,658 53,881 53,881   Net Debt   -5,605 -5,681 -4,929 -1,945 3,162 4,837 -53,881 -53,881     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   -117 1.2 109 -69.1 -480 -128 0.0 0.0   Gross profit growth   73.4% 0.0% 8,704.9% 0.0% -594.5% 73.4% 0.0% 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)   326,807 383,392 405,404 705,029 716,234 697,658 53,881 53,881   Balance sheet change%   13.3% 17.3% 5.7% 73.9% 1.6% -2.6% -92.3% 0.0%   Added value   -116.5 1.2 108.6 -69.1 -480.2 -127.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,007 0 113 -15 -415 -115 -4,602 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 -1.0 -2.0 -3.0 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% 94.7% 111.0% 101.6% 106.0% 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 %   15.9% 18.1% 8.6% 54.7% 2.7% 0.2% 0.0% 0.0%   ROI %   15.9% 18.1% 8.6% 54.7% 2.7% 0.2% 0.0% 0.0%   ROE %   15.9% 18.0% 8.6% 54.7% 2.5% 0.1% 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 %   99.7% 99.9% 100.0% 99.7% 99.5% 99.3% 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, %   4,809.1% -460,777.3% -32,589.4% 2,813.5% -3,943.8% -17,576.1% 0.0% 0.0%   Gearing %   0.3% 0.0% 0.0% 0.3% 0.4% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   46.4% 14.1% 282.3% 2.4% 67.2% 11.9% 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   11.8 52.4 166.0 2.1 0.1 0.1 0.0 0.0   Current Ratio   11.8 52.4 166.0 2.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   6,589.3 5,690.9 4,938.4 3,794.7 0.0 0.9 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   10,839.3 14,241.4 5,277.4 1,995.6 -2,993.4 -4,591.3 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 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