Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hviids Industrisupport 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.2% 7.2%   Bankruptcy risk   6.7% 7.3% 10.4% 13.5% 18.3% 17.1% 17.4% 17.4%   Credit score (0-100)   37 35 23 15 7 9 9 9   Credit rating   BBB BBB BB BB B BB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   628 336 120 -42.0 7.0 11.8 0.0 0.0   EBITDA   245 17.0 32.0 -42.0 7.0 11.8 0.0 0.0   EBIT   232 2.0 17.0 -54.0 -3.0 11.8 0.0 0.0   Pre-tax profit (PTP)   231.0 1.0 13.0 -54.0 -3.0 11.7 0.0 0.0   Net earnings   172.0 2.0 8.0 -42.0 -2.0 21.2 0.0 0.0   Pre-tax profit without non-rec. items   231 1.0 13.0 -54.0 -3.0 11.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   13.0 8.0 2.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   222 149 98.0 57.0 55.0 76.1 26.1 26.1   Interest-bearing liabilities   24.0 33.0 59.0 48.0 44.0 44.5 0.0 0.0   Balance sheet total (assets)   401 211 176 117 112 133 26.1 26.1   Net Debt   -184 -57.0 -72.0 -38.0 -47.0 -70.6 -26.1 -26.1     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   628 336 120 -42.0 7.0 11.8 0.0 0.0   Gross profit growth   0.0% -46.5% -64.3% 0.0% 0.0% 68.4% -100.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   401 211 176 117 112 133 26 26   Balance sheet change%   0.0% -47.4% -16.6% -33.5% -4.3% 18.4% -80.3% 0.0%   Added value   245.0 17.0 32.0 -42.0 9.0 11.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   40 -30 -31 -24 -20 0 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 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   36.9% 0.6% 14.2% 128.6% -42.9% 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 %   57.9% 0.7% 8.8% -36.9% -2.6% 9.6% 0.0% 0.0%   ROI %   94.3% 0.9% 10.0% -41.2% -2.9% 10.7% 0.0% 0.0%   ROE %   77.5% 1.1% 6.5% -54.2% -3.6% 32.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   55.4% 70.6% 55.7% 48.7% 49.1% 57.4% 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, %   -75.1% -335.3% -225.0% 90.5% -671.4% -598.8% 0.0% 0.0%   Gearing %   10.8% 22.1% 60.2% 84.2% 80.0% 58.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 3.5% 8.7% 0.0% 0.0% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.9 2.8 2.0 1.8 2.0 2.3 0.0 0.0   Current Ratio   1.9 2.8 2.0 1.8 2.0 2.3 0.0 0.0   Cash and cash equivalent   208.0 90.0 131.0 86.0 91.0 115.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   169.0 111.0 76.0 47.0 55.0 76.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   245 17 32 0 9 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   245 17 32 0 7 12 0 0   EBIT / employee   232 2 17 0 -3 12 0 0   Net earnings / employee   172 2 8 0 -2 21 0 0