Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H. STRANDGAARD ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.6%   Bankruptcy risk   7.6% 6.3% 6.9% 2.1% 1.2% 1.3% 11.1% 12.6%   Credit score (0-100)   34 39 36 67 79 80 21 19   Credit rating   BB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 0.2 51.9 35.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,905 1,680 2,090 3,537 2,094 2,108 0.0 0.0   EBITDA   328 -71.0 195 2,092 788 593 0.0 0.0   EBIT   151 -194 55.5 1,928 624 427 0.0 0.0   Pre-tax profit (PTP)   -43.0 -286.0 -56.3 1,874.3 670.4 388.2 0.0 0.0   Net earnings   -55.0 -226.0 -46.7 1,466.4 541.2 302.2 0.0 0.0   Pre-tax profit without non-rec. items   -43.0 -286 -56.3 1,874 670 388 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   494 343 439 677 514 498 0.0 0.0   Shareholders equity total   -152 -378 -424 1,042 1,333 1,385 960 960   Interest-bearing liabilities   554 1,361 1,517 1,115 791 404 0.0 0.0   Balance sheet total (assets)   1,489 1,760 2,081 3,626 2,807 2,681 960 960   Net Debt   479 1,286 1,054 -88.0 -832 -958 -960 -960     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,905 1,680 2,090 3,537 2,094 2,108 0.0 0.0   Gross profit growth   74.8% -11.8% 24.4% 69.3% -40.8% 0.6% -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)   1,489 1,760 2,081 3,626 2,807 2,681 960 960   Balance sheet change%   -26.5% 18.2% 18.2% 74.3% -22.6% -4.5% -64.2% 0.0%   Added value   328.0 -71.0 194.8 2,091.7 787.6 592.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -288 -274 -43 75 -328 -182 -498 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   7.9% -11.5% 2.7% 54.5% 29.8% 20.3% 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 %   2.9% -10.7% 2.0% 63.7% 22.4% 15.5% 0.0% 0.0%   ROI %   5.2% -18.1% 2.9% 97.9% 32.2% 20.5% 0.0% 0.0%   ROE %   -3.1% -13.9% -2.4% 93.9% 45.6% 22.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -9.3% -17.7% -16.9% 28.7% 47.5% 51.7% 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, %   146.0% -1,811.3% 541.0% -4.2% -105.5% -161.7% 0.0% 0.0%   Gearing %   -364.5% -360.1% -357.6% 107.0% 59.3% 29.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.7% 8.7% 7.1% 6.1% 5.1% 6.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.5 0.6 0.6 1.2 1.5 1.7 0.0 0.0   Current Ratio   0.5 0.6 0.6 1.2 1.5 1.7 0.0 0.0   Cash and cash equivalent   75.0 75.0 462.9 1,202.7 1,622.9 1,362.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -723.0 -838.0 -892.0 421.6 673.9 774.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   82 -18 49 523 197 148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   82 -18 49 523 197 148 0 0   EBIT / employee   38 -49 14 482 156 107 0 0   Net earnings / employee   -14 -57 -12 367 135 76 0 0