Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OLE HEMMINGSEN'S VVS 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   2.7% 2.7% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 3.3% 4.1% 2.3% 2.2% 13.5% 13.5%   Credit score (0-100)   0 0 57 51 67 67 17 16   Credit rating   N/A N/A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 691 751 879 2,627 0.0 0.0   EBITDA   0.0 0.0 308 145 244 525 0.0 0.0   EBIT   0.0 0.0 301 134 210 490 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 289.5 126.2 186.1 490.3 0.0 0.0   Net earnings   0.0 0.0 231.8 96.8 142.3 380.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 289 126 186 490 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 30.4 49.4 143 108 0.0 0.0   Shareholders equity total   0.0 0.0 474 561 693 1,020 840 840   Interest-bearing liabilities   0.0 0.0 0.0 0.0 112 115 0.0 0.0   Balance sheet total (assets)   0.0 0.0 843 1,023 1,402 2,678 840 840   Net Debt   0.0 0.0 -228 -86.8 -262 -67.1 -840 -840     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 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 0.0 691 751 879 2,627 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 8.7% 17.1% 198.9% -100.0% 0.0%   Employees   0 0 0 0 2 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 150.0% -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 0 843 1,023 1,402 2,678 840 840   Balance sheet change%   0.0% 0.0% 0.0% 21.4% 37.1% 91.0% -68.7% 0.0%   Added value   0.0 0.0 307.8 144.9 221.0 525.3 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 24 8 60 -70 -108 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 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 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% 43.6% 17.9% 23.9% 18.7% 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 %   0.0% 0.0% 35.7% 14.4% 17.3% 24.6% 0.0% 0.0%   ROI %   0.0% 0.0% 63.5% 26.0% 30.8% 49.8% 0.0% 0.0%   ROE %   0.0% 0.0% 48.9% 18.7% 22.7% 44.5% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 56.2% 54.8% 49.4% 38.1% 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% -74.1% -59.9% -107.5% -12.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 16.1% 11.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 43.1% 10.5% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.9 1.9 1.7 1.5 0.0 0.0   Current Ratio   0.0 0.0 2.2 2.1 2.0 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 228.1 86.8 373.9 181.7 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 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 0.0 443.5 511.2 630.2 1,035.1 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  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 110 105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 122 105 0 0   EBIT / employee   0 0 0 0 105 98 0 0   Net earnings / employee   0 0 0 0 71 76 0 0