Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HR-HOLDING A/S 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   1.8% 1.5% 1.8% 3.3% 1.9% 1.4% 7.7% 7.7%   Credit score (0-100)   73 76 71 55 68 78 32 32   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   24.6 155.1 31.5 0.0 9.0 303.1 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   -90.0 -101 -114 -111 -108 -103 0.0 0.0   EBITDA   -336 -393 -364 -369 -378 -374 0.0 0.0   EBIT   -336 -396 -372 -377 -384 -374 0.0 0.0   Pre-tax profit (PTP)   7,270.4 10,071.3 10,755.6 -10,834.6 7,880.0 9,931.4 0.0 0.0   Net earnings   6,256.1 8,549.9 8,381.8 -10,912.5 7,837.1 8,509.4 0.0 0.0   Pre-tax profit without non-rec. items   7,270 10,071 10,756 -10,835 7,880 9,931 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   255 277 269 261 255 255 0.0 0.0   Shareholders equity total   42,938 48,488 53,870 39,957 44,795 50,304 46,254 46,254   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   42,981 48,964 53,918 40,352 44,850 51,378 46,254 46,254   Net Debt   -42,673 -48,652 -53,583 -40,005 -44,508 -51,109 -46,254 -46,254     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   -90.0 -101 -114 -111 -108 -103 0.0 0.0   Gross profit growth   15.1% -12.1% -12.5% 2.3% 2.9% 4.3% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   42,981 48,964 53,918 40,352 44,850 51,378 46,254 46,254   Balance sheet change%   8.2% 13.9% 10.1% -25.2% 11.1% 14.6% -10.0% 0.0%   Added value   -336.5 -393.2 -363.9 -368.8 -375.8 -373.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 19 -16 -16 -11 0 -255 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -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 (%)   373.8% 392.2% 327.4% 339.6% 356.3% 362.6% 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 %   17.8% 21.9% 20.9% 0.5% 19.7% 20.6% 0.0% 0.0%   ROI %   17.9% 22.0% 21.0% 0.5% 19.8% 20.9% 0.0% 0.0%   ROE %   15.1% 18.7% 16.4% -23.3% 18.5% 17.9% 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 %   99.9% 99.0% 99.9% 99.0% 99.9% 97.9% 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, %   12,683.1% 12,372.3% 14,722.9% 10,847.6% 11,759.8% 13,668.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1,007.3 102.6 1,115.2 101.6 806.8 47.6 0.0 0.0   Current Ratio   1,007.3 102.6 1,115.2 101.6 806.8 47.6 0.0 0.0   Cash and cash equivalent   42,673.3 48,652.2 53,583.3 40,005.4 44,507.6 51,109.4 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   1,139.7 -180.1 204.7 -199.4 185.8 -541.6 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  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   -336 -393 -364 -369 -376 -374 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -336 -393 -364 -369 -378 -374 0 0   EBIT / employee   -336 -396 -372 -377 -384 -374 0 0   Net earnings / employee   6,256 8,550 8,382 -10,912 7,837 8,509 0 0