Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HØGH & ROUSING INVESTMENT 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.7% 2.1% 2.0% 2.3% 1.7% 1.0% 6.8% 6.8%   Credit score (0-100)   62 69 69 63 72 84 35 35   Credit rating   BBB A A BBB A A BBB BBB   Credit limit (kDKK)   0.4 19.4 43.8 3.2 164.3 10,280.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -122 -101 -60.5 -48.9 -54.2 -62.7 0.0 0.0   EBITDA   -528 -507 -1,036 -940 -2,949 -954 0.0 0.0   EBIT   -528 -507 -1,036 -940 -2,949 -954 0.0 0.0   Pre-tax profit (PTP)   183,499.2 16,612.8 -518.3 -341.8 1,666.0 5,089.5 0.0 0.0   Net earnings   183,437.3 16,538.3 -1,351.9 -270.2 1,302.7 3,982.2 0.0 0.0   Pre-tax profit without non-rec. items   183,499 16,613 -518 -342 1,666 5,090 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   348,341 264,879 223,527 213,257 214,560 198,542 198,417 198,417   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 10,028 0.0 0.0   Balance sheet total (assets)   348,371 264,921 224,091 213,364 214,642 208,662 198,417 198,417   Net Debt   -5,870 -70,030 -72,169 -61,657 -29,492 3,058 -198,417 -198,417     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -122 -101 -60.5 -48.9 -54.2 -62.7 0.0 0.0   Gross profit growth   6.3% 17.0% 40.1% 19.1% -10.8% -15.6% 0.0% 0.0%   Employees   1 1 1 2 2 2 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)   348,371 264,921 224,091 213,364 214,642 208,662 198,417 198,417   Balance sheet change%   111.1% -24.0% -15.4% -4.8% 0.6% -2.8% -4.9% 0.0%   Added value   -527.9 -507.3 -1,035.7 -940.3 -2,948.6 -954.2 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   434.3% 502.6% 1,711.6% 1,921.5% 5,436.0% 1,521.9% 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 %   71.5% 5.5% -0.1% 0.0% 0.9% 2.4% 0.0% 0.0%   ROI %   71.5% 5.5% -0.1% 0.0% 0.9% 2.4% 0.0% 0.0%   ROE %   71.5% 5.4% -0.6% -0.1% 0.6% 1.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 99.7% 99.9% 100.0% 95.1% 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, %   1,112.0% 13,803.3% 6,968.3% 6,556.9% 1,000.2% -320.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 5.1% 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% 0.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   3,198.3 4,538.6 203.9 1,033.9 1,079.3 2.5 0.0 0.0   Current Ratio   3,198.3 4,538.6 203.9 1,033.9 1,079.3 2.5 0.0 0.0   Cash and cash equivalent   5,870.2 70,030.2 72,169.4 61,656.9 29,492.4 6,969.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   94,403.6 187,924.5 112,678.7 108,176.6 87,147.7 12,707.5 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -528 -507 -1,036 -470 -1,474 -477 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -528 -507 -1,036 -470 -1,474 -477 0 0   EBIT / employee   -528 -507 -1,036 -470 -1,474 -477 0 0   Net earnings / employee   183,437 16,538 -1,352 -135 651 1,991 0 0