Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TØMRERFIRMAET HENNING LIND 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% 5.0% 5.0%   Bankruptcy risk   2.2% 2.0% 1.9% 1.8% 1.8% 1.5% 19.5% 19.5%   Credit score (0-100)   68 70 71 71 71 76 6 6   Credit rating   BBB A A A A A B B   Credit limit (kDKK)   0.1 0.2 0.6 1.3 0.9 10.7 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   3,004 2,828 2,135 2,055 2,011 2,492 0.0 0.0   EBITDA   448 460 470 519 469 758 0.0 0.0   EBIT   337 344 375 441 371 650 0.0 0.0   Pre-tax profit (PTP)   324.1 332.1 365.0 434.1 359.5 652.1 0.0 0.0   Net earnings   253.2 258.2 284.7 338.6 280.4 510.3 0.0 0.0   Pre-tax profit without non-rec. items   324 332 365 434 360 652 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   352 328 264 228 214 204 0.0 0.0   Shareholders equity total   768 776 785 839 781 1,012 1.5 1.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 25.4 42.8 0.0 0.0   Balance sheet total (assets)   1,651 1,975 1,747 1,750 1,387 1,719 1.5 1.5   Net Debt   -563 -465 -1,024 -922 -357 -911 -1.5 -1.5     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   3,004 2,828 2,135 2,055 2,011 2,492 0.0 0.0   Gross profit growth   8.6% -5.8% -24.5% -3.8% -2.1% 23.9% -100.0% 0.0%   Employees   8 6 5 4 4 4 0 0   Employee growth %   -11.1% -25.0% -16.7% -20.0% 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)   1,651 1,975 1,747 1,750 1,387 1,719 2 2   Balance sheet change%   26.9% 19.6% -11.6% 0.2% -20.7% 23.9% -99.9% 0.0%   Added value   448.1 460.3 470.0 518.8 448.3 758.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -85 -140 -159 -114 -112 -119 -204 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   11.2% 12.2% 17.6% 21.5% 18.4% 26.1% 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 %   22.9% 19.1% 20.1% 25.3% 23.6% 42.0% 0.0% 0.0%   ROI %   46.5% 42.1% 43.8% 48.5% 42.0% 68.5% 0.0% 0.0%   ROE %   39.5% 33.4% 36.5% 41.7% 34.6% 56.9% 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 %   46.5% 39.3% 45.0% 47.9% 56.3% 58.8% 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, %   -125.6% -101.0% -218.0% -177.7% -76.1% -120.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 3.2% 4.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   39.0% 0.0% 0.0% 0.0% 87.9% 0.0% 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   1.5 1.4 1.6 1.8 2.1 2.1 0.0 0.0   Current Ratio   1.6 1.4 1.7 1.9 2.2 2.2 0.0 0.0   Cash and cash equivalent   562.9 464.7 1,024.4 921.9 382.3 954.0 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   466.2 495.1 624.2 705.7 651.6 824.0 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 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   56 77 94 130 112 190 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 77 94 130 117 190 0 0   EBIT / employee   42 57 75 110 93 162 0 0   Net earnings / employee   32 43 57 85 70 128 0 0