Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hansen Ejendomsinvest 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% 0.4% 0.4%   Bankruptcy risk   1.2% 1.0% 0.9% 1.2% 1.6% 6.8% 10.2% 10.2%   Credit score (0-100)   84 88 89 81 73 34 24 24   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   78.7 239.5 320.9 114.0 4.8 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   389 451 344 297 157 272 0.0 0.0   EBITDA   389 451 344 297 157 272 0.0 0.0   EBIT   1,984 1,321 879 397 181 -1,771 0.0 0.0   Pre-tax profit (PTP)   1,762.8 1,032.3 720.7 241.9 52.0 -2,050.4 0.0 0.0   Net earnings   1,375.0 805.2 679.9 115.0 -17.3 -1,599.3 0.0 0.0   Pre-tax profit without non-rec. items   1,763 1,032 721 242 52.0 -2,050 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   11,895 12,765 13,300 13,400 12,320 10,277 0.0 0.0   Shareholders equity total   2,604 3,409 4,089 4,204 3,187 1,588 1,538 1,538   Interest-bearing liabilities   8,451 8,444 8,257 7,965 8,045 8,463 0.0 0.0   Balance sheet total (assets)   11,904 12,869 13,413 13,429 12,434 10,780 1,538 1,538   Net Debt   8,451 8,444 8,257 7,965 8,015 8,051 -1,538 -1,538     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   389 451 344 297 157 272 0.0 0.0   Gross profit growth   32.8% 16.0% -23.8% -13.6% -47.3% 73.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   11,904 12,869 13,413 13,429 12,434 10,780 1,538 1,538   Balance sheet change%   15.6% 8.1% 4.2% 0.1% -7.4% -13.3% -85.7% 0.0%   Added value   1,983.9 1,321.2 878.8 397.1 180.8 -1,771.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,595 870 535 100 -1,080 -2,043 -10,277 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 -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 (%)   510.1% 292.8% 255.6% 133.7% 115.4% -652.2% 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 %   17.9% 10.7% 6.7% 3.0% 1.2% -15.6% 0.0% 0.0%   ROI %   18.2% 10.9% 6.8% 3.0% 1.6% -15.9% 0.0% 0.0%   ROE %   71.7% 26.8% 18.1% 2.8% -0.5% -67.0% 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 %   21.9% 26.5% 30.5% 31.3% 25.6% 14.7% 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, %   2,172.7% 1,871.7% 2,402.0% 2,680.9% 5,117.0% 2,964.9% 0.0% 0.0%   Gearing %   324.5% 247.7% 201.9% 189.5% 252.4% 533.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 3.4% 1.9% 1.9% 1.9% 2.9% 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   0.0 0.1 0.1 0.0 0.1 0.3 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.0 0.1 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 30.0 411.9 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   -1,238.7 -1,272.2 -1,151.4 -1,169.9 -1,181.5 -1,316.9 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  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   1,984 1,321 879 397 181 -1,771 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   389 451 344 297 157 272 0 0   EBIT / employee   1,984 1,321 879 397 181 -1,771 0 0   Net earnings / employee   1,375 805 680 115 -17 -1,599 0 0