Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØLSTRUP-HOVER MASKINSTATION 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   0.0% 3.5% 3.1% 4.6% 5.7% 5.2% 20.6% 17.2%   Credit score (0-100)   0 56 58 47 41 43 4 9   Credit rating   N/A BBB BBB BBB BBB BBB B BB   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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,192 2,383 351 232 159 0.0 0.0   EBITDA   0.0 1,375 1,604 347 232 159 0.0 0.0   EBIT   0.0 755 883 192 103 85.0 0.0 0.0   Pre-tax profit (PTP)   0.0 439.7 581.2 147.2 65.0 78.9 0.0 0.0   Net earnings   0.0 338.3 449.4 113.4 48.5 61.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 440 581 147 65.0 78.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 2,934 525 610 248 156 0.0 0.0   Shareholders equity total   0.0 -390 59.1 172 221 282 -218 -218   Interest-bearing liabilities   0.0 3,648 475 396 49.2 0.0 218 218   Balance sheet total (assets)   0.0 3,741 2,361 1,064 510 481 0.0 0.0   Net Debt   0.0 3,648 -964 396 49.2 -193 218 218     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 2,192 2,383 351 232 159 0.0 0.0   Gross profit growth   0.0% 0.0% 8.7% -85.3% -33.9% -31.3% -100.0% 0.0%   Employees   0 3 3 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 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 3,741 2,361 1,064 510 481 0 0   Balance sheet change%   0.0% 0.0% -36.9% -54.9% -52.1% -5.6% -100.0% 0.0%   Added value   0.0 1,375.0 1,603.8 347.4 257.9 159.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,315 -3,130 -70 -491 -166 -156 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 34.5% 37.1% 54.7% 44.2% 53.3% 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% 18.3% 27.2% 11.2% 13.1% 17.2% 0.0% 0.0%   ROI %   0.0% 19.4% 36.7% 23.8% 18.3% 23.0% 0.0% 0.0%   ROE %   0.0% 9.0% 23.7% 97.9% 24.7% 24.4% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% -9.4% 2.5% 16.2% 43.4% 58.7% -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% 265.3% -60.1% 114.0% 21.2% -121.2% 0.0% 0.0%   Gearing %   0.0% -934.6% 803.6% 229.5% 22.3% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 17.3% 14.7% 10.3% 17.0% 24.7% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.8 0.2 1.5 2.0 0.0 0.0   Current Ratio   0.0 0.2 1.0 0.6 1.9 2.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,438.4 0.0 0.0 193.3 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 -2,719.3 -86.2 -303.2 123.4 160.6 -108.8 -108.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 458 535 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 458 535 0 0 0 0 0   EBIT / employee   0 252 294 0 0 0 0 0   Net earnings / employee   0 113 150 0 0 0 0 0