Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THOMAS HOLM JOHANSEN 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.7% 0.7% 0.6% 0.6% 0.6% 0.6% 18.4% 18.4%   Credit score (0-100)   95 95 97 95 98 96 8 8   Credit rating   AA AA AA AA AA AA B B   Credit limit (kDKK)   827.7 953.5 1,176.6 1,420.9 1,837.6 2,248.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -3.8 -3.8 -3.8 -3.8 -5.7 -6.0 0.0 0.0   EBITDA   -3.8 -3.8 -3.8 -3.8 -5.7 -6.0 0.0 0.0   EBIT   -3.8 -3.8 -3.8 -3.8 -5.7 -6.0 0.0 0.0   Pre-tax profit (PTP)   836.6 1,797.0 2,202.4 2,825.4 3,906.5 5,050.2 0.0 0.0   Net earnings   837.4 1,797.9 2,201.2 2,826.4 3,907.8 5,051.2 0.0 0.0   Pre-tax profit without non-rec. items   837 1,797 2,202 2,825 3,907 5,050 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,955 10,352 12,254 15,024 18,771 23,223 58.2 58.2   Interest-bearing liabilities   0.0 0.0 145 313 356 213 0.0 0.0   Balance sheet total (assets)   9,164 10,785 12,596 15,447 19,353 23,832 58.2 58.2   Net Debt   -84.4 -84.3 61.1 230 95.9 2.9 -58.2 -58.2     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -3.8 -3.8 -3.8 -3.8 -5.7 -6.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -52.7% -4.8% 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)   9,164 10,785 12,596 15,447 19,353 23,832 58 58   Balance sheet change%   9.6% 17.7% 16.8% 22.6% 25.3% 23.1% -99.8% 0.0%   Added value   -3.8 -3.8 -3.8 -3.8 -5.7 -6.0 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 0 0 0 0 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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% 100.0% 100.0% 100.0% 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 %   9.5% 18.0% 18.9% 20.2% 22.5% 23.5% 0.0% 0.0%   ROI %   9.7% 18.6% 19.4% 20.4% 22.7% 23.8% 0.0% 0.0%   ROE %   9.7% 18.6% 19.5% 20.7% 23.1% 24.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   97.7% 96.0% 97.3% 97.3% 97.0% 97.4% 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, %   2,251.6% 2,248.4% -1,630.6% -6,121.3% -1,673.8% -47.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.2% 2.1% 1.9% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.0% 0.3% 2.9% 6.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   1.2 1.1 1.1 1.1 1.0 1.0 0.0 0.0   Current Ratio   1.2 1.1 1.1 1.1 1.0 1.0 0.0 0.0   Cash and cash equivalent   84.4 84.3 84.0 83.5 259.7 209.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   40.9 37.9 31.5 28.1 14.1 -6.8 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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