Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hedegaard-Larsen 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 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% 8.3% 8.3%   Bankruptcy risk   12.2% 11.6% 11.3% 17.8% 17.0% 17.8% 18.2% 18.0%   Credit score (0-100)   21 22 21 8 9 8 8 8   Credit rating   BB BB BB B BB B B B   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -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   458 514 813 823 948 921 0.0 0.0   EBITDA   -207 38.5 -34.2 20.3 -134 -98.4 0.0 0.0   EBIT   -219 22.5 -50.2 4.3 -150 -102 0.0 0.0   Pre-tax profit (PTP)   -236.4 9.3 -54.8 1.3 -160.7 -141.5 0.0 0.0   Net earnings   -186.5 7.1 -42.8 1.0 -180.1 -181.5 0.0 0.0   Pre-tax profit without non-rec. items   -236 9.3 -54.8 1.3 -161 -141 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   68.0 52.0 36.0 20.0 4.0 0.0 0.0 0.0   Shareholders equity total   -142 -134 -177 -176 -356 -538 -583 -583   Interest-bearing liabilities   293 304 195 53.9 284 450 583 583   Balance sheet total (assets)   243 265 294 281 201 130 0.0 0.0   Net Debt   289 300 191 49.9 280 446 583 583     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   458 514 813 823 948 921 0.0 0.0   Gross profit growth   0.0% 12.2% 58.2% 1.3% 15.2% -2.9% -100.0% 0.0%   Employees   3 3 6 6 8 6 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 33.3% -25.0% -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)   243 265 294 281 201 130 0 0   Balance sheet change%   0.0% 9.1% 11.1% -4.4% -28.6% -35.2% -100.0% 0.0%   Added value   -206.5 38.5 -34.2 20.3 -133.7 -98.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   56 -32 -32 -32 -32 -8 0 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 1.0 -1.0 -2.0 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 (%)   -47.7% 4.4% -6.2% 0.5% -15.8% -11.1% 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 %   -56.8% 5.7% -11.5% 0.9% -29.5% -16.7% 0.0% 0.0%   ROI %   -74.6% 7.5% -18.9% 2.8% -80.8% -27.9% 0.0% 0.0%   ROE %   -76.7% 2.8% -15.3% 0.3% -74.7% -109.7% 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 %   -36.8% -33.6% -37.6% -38.5% -63.9% -80.5% -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, %   -139.9% 779.0% -559.2% 245.3% -209.7% -452.6% 0.0% 0.0%   Gearing %   -207.0% -226.2% -110.1% -30.6% -79.8% -83.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.2% 4.4% 1.9% 2.5% 6.5% 10.6% 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   0.1 0.2 0.3 0.3 0.1 0.0 0.0 0.0   Current Ratio   0.4 0.5 0.5 0.6 0.3 0.2 0.0 0.0   Cash and cash equivalent   4.0 4.0 4.0 4.0 4.0 4.0 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   -230.7 -207.6 -202.0 -185.0 -381.5 -558.9 -291.4 -291.4   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   -69 13 -6 3 -17 -16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -69 13 -6 3 -17 -16 0 0   EBIT / employee   -73 8 -8 1 -19 -17 0 0   Net earnings / employee   -62 2 -7 0 -23 -30 0 0