Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENNING VIND 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.1% 1.1% 1.0% 1.0% 1.0% 7.8% 7.7%   Credit score (0-100)   83 85 84 87 84 86 31 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   813.9 1,578.3 1,765.4 2,425.6 1,846.5 2,220.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   60.3 150 145 144 140 106 0.0 0.0   EBITDA   -140 -50.4 -54.8 -56.2 -60.3 -249 0.0 0.0   EBIT   -140 -50.4 -54.8 -56.2 -60.3 -249 0.0 0.0   Pre-tax profit (PTP)   6,144.5 3,988.4 3,318.8 2,583.9 4,320.5 4,931.7 0.0 0.0   Net earnings   5,304.7 3,295.0 3,223.7 2,397.4 3,475.7 4,298.4 0.0 0.0   Pre-tax profit without non-rec. items   6,145 3,988 3,319 2,584 4,320 4,932 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   273 273 273 673 673 400 0.0 0.0   Shareholders equity total   34,073 36,568 38,991 42,522 39,198 41,696 23,649 23,649   Interest-bearing liabilities   0.0 47.0 0.0 602 34.7 72.0 0.0 0.0   Balance sheet total (assets)   34,132 36,920 39,703 43,581 40,541 43,226 23,649 23,649   Net Debt   -19,165 -20,740 -23,442 -25,747 -23,966 -23,601 -23,649 -23,649     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   60.3 150 145 144 140 106 0.0 0.0   Gross profit growth   92.5% 148.3% -3.0% -0.9% -2.9% -23.8% -100.0% 0.0%   Employees   0 0 2 2 2 2 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)   34,132 36,920 39,703 43,581 40,541 43,226 23,649 23,649   Balance sheet change%   14.6% 8.2% 7.5% 9.8% -7.0% 6.6% -45.3% 0.0%   Added value   -139.7 -50.4 -54.8 -56.2 -60.3 -248.9 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 0 400 0 -273 -400 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -231.9% -33.7% -37.8% -39.1% -43.2% -233.7% 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 %   19.2% 11.3% 8.7% 6.3% 10.3% 11.8% 0.0% 0.0%   ROI %   19.3% 11.3% 8.8% 6.4% 10.5% 12.1% 0.0% 0.0%   ROE %   16.7% 9.3% 8.5% 5.9% 8.5% 10.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.8% 99.0% 98.2% 97.6% 96.7% 96.5% 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, %   13,715.6% 41,175.0% 42,746.2% 45,838.4% 39,726.3% 9,481.8% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 1.4% 0.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 35.6% 83.8% 10.3% 5.3% 5.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   333.1 61.3 34.3 26.2 22.7 29.2 0.0 0.0   Current Ratio   333.1 61.3 34.3 26.2 22.7 29.2 0.0 0.0   Cash and cash equivalent   19,165.5 20,787.2 23,442.4 26,348.4 24,000.4 23,672.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   563.8 434.7 1,210.2 1,235.4 301.6 2,289.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -27 -28 -30 -124 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -27 -28 -30 -124 0 0   EBIT / employee   0 0 -27 -28 -30 -124 0 0   Net earnings / employee   0 0 1,612 1,199 1,738 2,149 0 0