HØJGAARD AUTOMOBILER ApS

APSIn liquidation

CVR 35524797Rødovrevej 324, 2610 RødovreDetailhandel med personbiler, varebiler og minibusser· NACE 451120Est. 2013 · 12 years old0 employees

Overview

HØJGAARD AUTOMOBILER ApS is a Danish APS based in Rødovre, operating in the Detailhandel med personbiler, varebiler og minibusser sector. Incorporated in 2013, the company has 0 employees and reported a gross profit of DKK 2.9k in its latest annual filing.

Gross profit 2015

2.9K DKK

−96% vs 2014

EBITDA margin (of gross profit)

88.7 %

+103% vs 2014

Net profit 2015

2.6K DKK

+103% vs 2014

Key ratios

See full ratios →

2.0 %

Weak

Among the 30% lowest rated companies in the industry

20142015

1.0×

Weak

Among the 30% lowest rated companies in the industry

20142015

7.5 %

Strong

Among the 40% highest rated companies in the industry

20142015

EBITDA — year on year

DKK thousands

Key figures

Annual report 2015

Gross profit	2.9K DKK	-96%
EBITDA	2.6K DKK	+103%
Net profit	2.6K DKK	+103%
Total assets	34.7K DKK	-71%
Equity	0.7K DKK	+136%
Employees	0	—

Financial development

In its most recent annual report (2015), HØJGAARD AUTOMOBILER ApS reported a gross profit of DKK 2.9k, a decrease of 96% on the year before. The figures on this page draw on 2 annual filings covering 2014 to 2015. The bottom line showed a net profit of DKK 2.6k, and the EBITDA margin stood at 88.7%.

At the end of 2015, equity financed 2% of the balance sheet, and current assets covered short-term debt 1 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2015	2014
Gross profit	3	79
Staff expenses	-0	-155
EBITDA	3	-76
Depreciation & amort.	-0	-26
EBIT	3	-102
Net financials	0	-0
Profit before tax	3	-102
Tax	-0	-0
Net profit	3	-102

Get a credit rating – not just the numbers

Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.

See the credit rating

Balance sheet

DKK thousands

Item	2015	2014
Total assets	35	118
Equity	1	-2
Long-term debt	0	0
Short-term debt	34	120
Total debt	34	120

Financial ratios

5-year trend

EBITDA margin (of gross profit)

88.7 %

20142015

Equity ratio

2.0 %

Weak

Among the 30% lowest rated companies in the industry

20142015

Return on equity

378.4 %

Very strong

Among the 10% highest rated companies in the industry

20142015

Net profit margin (of gross profit)

88.7 %

20142015

Asset turnover (of gross profit)

0.08×

20142015

Debt / equity

49.35×

Very weak

Among the 10% lowest rated companies in the industry

20142015

Sector performance

21 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Return on equity (ROE)Very strong

Among the 10% highest rated companies in the industry

Net profit as a percentage of equity — the return the owners earned on their invested capital this year.

Return on assets (ROA)Strong

Among the 40% highest rated companies in the industry

Net profit as a percentage of total assets — the return generated on the capital employed.

Return on net assets (RONA)Very strong

Among the 10% highest rated companies in the industry

Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.

Basic earning power (BEP)Average

Around the average of companies in the same industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioVery strong

Among the 10% highest rated companies in the industry

Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.

Gross marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.

Operating marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.

Net profit marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

Liquidity

Current ratioWeak

Among the 30% lowest rated companies in the industry

Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.

Quick ratioWeak

Among the 40% lowest rated companies in the industry

Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.

Cash ratioStrong

Among the 40% highest rated companies in the industry

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Current assets to equityVery weak

Among the 10% lowest rated companies in the industry

Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.

Fixed assets to long-term capitalVery strong

Among the 10% highest rated companies in the industry

Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.

Cash conversion ratioWeak

Among the 40% lowest rated companies in the industry

Cash flow relative to profit — the ability to convert reported profits into accessible cash.

Debt & solvency

Solidity ratioWeak

Among the 30% lowest rated companies in the industry

Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.

Debt ratioWeak

Among the 30% lowest rated companies in the industry

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

Debt to equityVery weak

Among the 10% lowest rated companies in the industry

Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.

Liabilities to equityVery weak

Among the 10% lowest rated companies in the industry

Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.

Income to debtAverage

Around the average of companies in the same industry

Profit relative to debt — the ability to create earnings while operating with debt.

EBITDA to debtAverage

Around the average of companies in the same industry

EBITDA relative to debt — how much operating earnings are available to service the debt.

Interest rate on debtVery strong

Among the 10% highest rated companies in the industry

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginAverage

Around the average of companies in the same industry

The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.

Interest coverageNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The ability to pay the interest on the company's debt out of its earnings.

Efficiency & development

Equity to contributed capitalWeak

Among the 30% lowest rated companies in the industry

Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.

One-year change in debtVery strong

Among the 10% highest rated companies in the industry

The size of this year's increase or decrease in the company's debt.

Asset turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to total assets — the ability to generate revenue from the asset base.

Inventory turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.

One-year change in equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The size of this year's increase or decrease in the company's equity.

Annual reports & filings

Annual report 2015
Filed via CVR / Virk · Period 2015-01-01 – 2015-12-31
View PDF
Annual report 2014
Filed via CVR / Virk · Period 2013-10-31 – 2014-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (3)


DJ Dan Jordy Hansen Liquidator	Liquidator	2016 – 2016
JH Jacob Højgaard Kurtzhals Management	Management	2013 – 2015
JS Jan Stormgaard Management	Management	2015 – 2016

Board of directors

Non-executive oversight

Name	Role	Member since

Former (3)


LK Lars Krigslund Yde Christensen Board of Directors	Board of Directors	2013 – 2016
JH Jacob Højgaard Kurtzhals Board of Directors	Board of Directors	2013 – 2016
JS Jan Stormgaard Chairman	Chairman	2013 – 2016

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
JS HOLDING NYKØBING SJ. ApS	Company	50–66.65%	50–66.65%	2013
HØJGAARD OHLSSON INVEST ApS	Company	20–24.99%	20–24.99%	2013
LKYC ApS	Company	20–24.99%	20–24.99%	2013