Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H. STRANDGAARD 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   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   4.7% 4.4% 1.5% 0.9% 1.0% 0.8% 10.3% 10.3%   Credit score (0-100)   47 48 77 88 87 91 24 24   Credit rating   BBB BBB A A A AA BB BB   Credit limit (kDKK)   -0.0 0.0 14.1 195.7 156.6 364.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 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   1,680 2,090 3,537 2,094 2,084 2,981 0.0 0.0   EBITDA   -71.0 195 2,092 788 593 1,375 0.0 0.0   EBIT   -194 55.5 1,928 624 427 1,186 0.0 0.0   Pre-tax profit (PTP)   -286.0 -56.3 1,874.3 670.4 388.2 1,422.9 0.0 0.0   Net earnings   -226.0 -46.7 1,466.4 541.2 302.2 1,165.2 0.0 0.0   Pre-tax profit without non-rec. items   -286 -56.3 1,874 670 388 1,423 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   343 439 677 514 498 1,103 0.0 0.0   Shareholders equity total   -378 -424 1,042 1,333 1,385 2,251 1,326 1,326   Interest-bearing liabilities   1,361 1,517 1,115 791 404 88.7 0.0 0.0   Balance sheet total (assets)   1,760 2,081 3,626 2,807 2,681 3,719 1,326 1,326   Net Debt   1,286 1,054 -88.0 -832 -958 -1,542 -1,326 -1,326     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   1,680 2,090 3,537 2,094 2,084 2,981 0.0 0.0   Gross profit growth   -11.8% 24.4% 69.3% -40.8% -0.5% 43.0% -100.0% 0.0%   Employees   4 4 4 4 4 4 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)   1,760 2,081 3,626 2,807 2,681 3,719 1,326 1,326   Balance sheet change%   18.2% 18.2% 74.3% -22.6% -4.5% 38.7% -64.4% 0.0%   Added value   -71.0 194.8 2,091.7 788.0 590.7 1,374.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -274 -43 75 -328 -182 417 -1,103 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -11.5% 2.7% 54.5% 29.8% 20.5% 39.8% 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 %   -10.7% 2.0% 63.7% 22.4% 15.5% 45.7% 0.0% 0.0%   ROI %   -18.1% 2.9% 97.9% 32.2% 20.5% 61.5% 0.0% 0.0%   ROE %   -13.9% -2.4% 93.9% 45.6% 22.2% 64.1% 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 %   -17.7% -16.9% 28.7% 47.5% 51.7% 60.5% 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, %   -1,811.3% 541.0% -4.2% -105.5% -161.7% -112.2% 0.0% 0.0%   Gearing %   -360.1% -357.6% 107.0% 59.3% 29.2% 3.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 7.1% 6.1% 5.1% 6.4% 15.5% 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   0.6 0.6 1.2 1.5 1.7 3.3 0.0 0.0   Current Ratio   0.6 0.6 1.2 1.5 1.7 3.3 0.0 0.0   Cash and cash equivalent   75.0 462.9 1,202.7 1,622.9 1,362.4 1,631.0 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   -838.0 -892.0 421.6 673.9 774.0 1,815.6 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   -18 49 523 197 148 344 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -18 49 523 197 148 344 0 0   EBIT / employee   -49 14 482 156 107 297 0 0   Net earnings / employee   -57 -12 367 135 76 291 0 0