Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hr Larsens 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  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% 0.3% 0.3%   Bankruptcy risk   1.9% 3.0% 1.3% 1.2% 1.1% 6.2% 14.8% 14.5%   Credit score (0-100)   72 59 79 81 85 37 14 15   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   0.3 0.0 11.9 28.5 57.5 0.0 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   150 -377 163 224 262 126 0.0 0.0   EBITDA   150 -377 163 224 262 126 0.0 0.0   EBIT   325 181 163 224 262 -608 0.0 0.0   Pre-tax profit (PTP)   324.1 132.4 6.6 48.0 118.1 -791.0 0.0 0.0   Net earnings   252.8 103.2 5.1 37.4 92.1 -617.0 0.0 0.0   Pre-tax profit without non-rec. items   324 132 6.6 48.0 118 -791 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   1,175 6,658 6,658 7,626 7,691 6,957 0.0 0.0   Shareholders equity total   832 935 940 978 1,070 453 403 403   Interest-bearing liabilities   485 5,845 5,839 6,960 6,707 6,480 0.0 0.0   Balance sheet total (assets)   1,408 7,057 6,942 8,087 7,943 7,058 403 403   Net Debt   485 5,594 5,635 6,727 6,501 6,460 -403 -403     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   150 -377 163 224 262 126 0.0 0.0   Gross profit growth   41.8% 0.0% 0.0% 37.5% 16.5% -51.7% -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)   1,408 7,057 6,942 8,087 7,943 7,058 403 403   Balance sheet change%   28.2% 401.4% -1.6% 16.5% -1.8% -11.1% -94.3% 0.0%   Added value   325.3 181.5 163.3 224.5 261.6 -607.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   175 5,483 0 968 65 -734 -6,957 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 -1.0 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 (%)   216.4% -48.1% 100.0% 100.0% 100.0% -481.2% 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 %   26.2% 4.3% 2.3% 3.0% 3.3% -8.1% 0.0% 0.0%   ROI %   27.2% 4.4% 2.4% 3.0% 3.3% -8.2% 0.0% 0.0%   ROE %   35.8% 11.7% 0.5% 3.9% 9.0% -81.0% 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 %   59.7% 13.3% 13.5% 12.1% 13.5% 6.4% 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, %   322.7% -1,482.7% 3,451.6% 2,996.4% 2,485.2% 5,117.1% 0.0% 0.0%   Gearing %   58.3% 624.9% 621.0% 711.9% 626.9% 1,430.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.6% 2.7% 2.8% 2.1% 2.8% 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   2.6 0.2 0.1 0.1 0.1 0.0 0.0 0.0   Current Ratio   2.2 0.2 0.1 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 251.0 204.3 233.8 206.3 20.3 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   126.6 -1,835.7 -1,969.5 -3,047.4 -3,161.1 -3,311.8 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   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