Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOFFMANN, FREDERICIA 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   0.5% 0.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 3.9% 3.0% 5.6% 17.4% 20.2% 20.2%   Credit score (0-100)   0 0 53 60 42 10 5 5   Credit rating   N/A N/A BBB BBB BBB 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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 -284 415 -251 1,323 0.0 0.0   EBITDA   0.0 0.0 -1,387 -908 -1,575 451 0.0 0.0   EBIT   0.0 0.0 -1,446 -989 -1,659 451 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 447.5 865.5 205.0 779.7 0.0 0.0   Net earnings   0.0 0.0 372.1 667.3 139.0 586.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 447 865 205 780 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 99.7 75.8 29.8 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 1,095 1,262 622 100 -25.0 -25.0   Interest-bearing liabilities   0.0 0.0 111 3.0 111 13.2 25.0 25.0   Balance sheet total (assets)   0.0 0.0 1,399 1,501 892 303 0.0 0.0   Net Debt   0.0 0.0 -33.9 -157 71.5 -211 25.0 25.0     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 -284 415 -251 1,323 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 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)   0 0 1,399 1,501 892 303 0 0   Balance sheet change%   0.0% 0.0% 0.0% 7.3% -40.5% -66.0% -100.0% 0.0%   Added value   0.0 0.0 -1,386.9 -907.9 -1,577.9 451.0 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 41 81 -162 -185 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 (%)   0.0% 0.0% 509.4% -238.3% 661.6% 34.1% 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 %   0.0% 0.0% 32.3% 59.8% 17.5% 130.5% 0.0% 0.0%   ROI %   0.0% 0.0% 37.5% 70.2% 20.9% 184.6% 0.0% 0.0%   ROE %   0.0% 0.0% 34.0% 56.6% 14.8% 162.5% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 78.3% 84.1% 69.7% 33.0% -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, %   0.0% 0.0% 2.4% 17.3% -4.5% -46.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 10.1% 0.2% 17.8% 13.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 8.4% 3.0% 6.7% 0.9% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 2.4 3.3 1.5 1.5 0.0 0.0   Current Ratio   0.0 0.0 2.4 3.3 1.5 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 144.7 159.8 39.2 224.3 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 415.2 553.0 137.7 100.0 -12.5 -12.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -1,387 -908 -1,578 451 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -1,387 -908 -1,575 451 0 0   EBIT / employee   0 0 -1,446 -989 -1,659 451 0 0   Net earnings / employee   0 0 372 667 139 586 0 0