Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HARDER EJENDOMME 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 1.6% 1.6% 1.7% 1.7% 1.8% 8.3% 8.3%   Credit score (0-100)   77 75 73 72 71 72 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   25.7 20.9 17.4 9.6 8.0 5.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,881 1,980 1,982 2,016 2,070 2,106 0.0 0.0   EBITDA   1,881 1,980 1,982 2,016 2,070 2,106 0.0 0.0   EBIT   1,647 1,736 1,738 1,772 1,826 1,865 0.0 0.0   Pre-tax profit (PTP)   1,216.2 1,289.4 1,371.5 1,424.8 1,529.8 1,686.3 0.0 0.0   Net earnings   949.1 1,005.3 1,069.3 1,111.5 1,193.7 1,314.4 0.0 0.0   Pre-tax profit without non-rec. items   1,216 1,289 1,372 1,425 1,530 1,686 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   35,336 36,052 35,808 35,563 35,319 35,079 0.0 0.0   Shareholders equity total   5,662 5,667 5,986 6,348 6,791 7,356 6,481 6,481   Interest-bearing liabilities   23,265 23,562 23,828 23,758 23,934 25,348 0.0 0.0   Balance sheet total (assets)   37,161 38,246 38,797 38,565 38,668 40,123 6,481 6,481   Net Debt   21,480 21,555 20,880 20,798 20,627 20,405 -6,481 -6,481     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,881 1,980 1,982 2,016 2,070 2,106 0.0 0.0   Gross profit growth   1.2% 5.2% 0.1% 1.7% 2.7% 1.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   37,161 38,246 38,797 38,565 38,668 40,123 6,481 6,481   Balance sheet change%   1.7% 2.9% 1.4% -0.6% 0.3% 3.8% -83.8% 0.0%   Added value   1,881.3 1,980.0 1,982.2 2,016.2 2,070.4 2,105.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -469 471 -489 -489 -489 -481 -35,079 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   87.5% 87.7% 87.7% 87.9% 88.2% 88.6% 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 %   4.5% 4.6% 4.5% 4.6% 4.7% 5.1% 0.0% 0.0%   ROI %   4.6% 4.8% 4.7% 5.0% 5.3% 5.6% 0.0% 0.0%   ROE %   17.0% 17.7% 18.4% 18.0% 18.2% 18.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   15.2% 14.8% 15.4% 16.5% 17.6% 18.3% 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, %   1,141.8% 1,088.6% 1,053.3% 1,031.6% 996.3% 969.0% 0.0% 0.0%   Gearing %   410.9% 415.8% 398.0% 374.3% 352.4% 344.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.9% 1.5% 1.5% 1.2% 1.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.9 0.8 1.1 1.2 1.2 1.2 0.0 0.0   Current Ratio   0.9 0.8 1.1 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   1,785.1 2,006.7 2,948.0 2,959.6 3,306.2 4,943.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -144.8 -424.2 381.3 429.1 559.1 807.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0