Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HØJ SANDGAARD 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.1% 1.1% 1.2% 1.3% 0.9% 1.2% 6.6% 6.6%   Credit score (0-100)   86 86 82 80 89 81 36 36   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   569.4 772.1 542.7 366.8 1,580.3 787.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -9.5 -8.2 -7.4 -176 -14.2 -168 0.0 0.0   EBITDA   -9.5 -8.2 -7.4 -176 -14.2 -168 0.0 0.0   EBIT   -9.5 -8.2 -7.4 -176 -14.2 -168 0.0 0.0   Pre-tax profit (PTP)   825.5 1,924.1 3,123.7 1,916.6 1,056.2 5,814.2 0.0 0.0   Net earnings   827.5 1,923.3 3,115.3 1,931.1 1,054.4 5,763.0 0.0 0.0   Pre-tax profit without non-rec. items   825 1,924 3,124 1,917 1,056 5,814 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   13,923 16,071 19,131 21,006 21,810 27,515 15,915 15,915   Interest-bearing liabilities   88.6 89.2 89.2 94.5 96.0 96.0 0.0 0.0   Balance sheet total (assets)   14,307 16,734 20,098 21,495 22,597 28,706 15,915 15,915   Net Debt   -2,702 -2,796 -1,093 77.7 -256 -7,115 -15,915 -15,915     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -9.5 -8.2 -7.4 -176 -14.2 -168 0.0 0.0   Gross profit growth   50.8% 13.8% 9.9% -2,294.5% 92.0% -1,085.8% 0.0% 0.0%   Employees   0 0 0 0 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)   14,307 16,734 20,098 21,495 22,597 28,706 15,915 15,915   Balance sheet change%   6.9% 17.0% 20.1% 7.0% 5.1% 27.0% -44.6% 0.0%   Added value   -9.5 -8.2 -7.4 -176.0 -14.2 -167.9 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   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 %   6.0% 12.5% 17.3% 10.2% 10.1% 23.0% 0.0% 0.0%   ROI %   6.1% 12.9% 18.1% 10.5% 10.4% 23.8% 0.0% 0.0%   ROE %   6.1% 12.8% 17.7% 9.6% 4.9% 23.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   97.3% 96.0% 95.2% 97.7% 96.5% 95.9% 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, %   28,524.4% 34,265.0% 14,875.4% -44.1% 1,809.6% 4,237.5% 0.0% 0.0%   Gearing %   0.6% 0.6% 0.5% 0.4% 0.4% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.1% 16.8% 78.6% 224.5% 1,238.1% 79.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   8.7 6.9 21.1 31.5 8.0 51.5 0.0 0.0   Current Ratio   8.7 6.9 21.1 31.5 8.0 51.5 0.0 0.0   Cash and cash equivalent   2,790.7 2,885.6 1,182.7 16.8 352.2 7,211.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,956.6 3,906.6 6,796.2 3,333.7 4,323.2 14,469.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -14 -168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -14 -168 0 0   EBIT / employee   0 0 0 0 -14 -168 0 0   Net earnings / employee   0 0 0 0 1,054 5,763 0 0