Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Høegh-Guldbergsgade 37 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   1.0% 1.3% 0.8% 1.4% 1.5% 0.8% 8.6% 8.3%   Credit score (0-100)   88 81 92 78 74 92 27 29   Credit rating   A A AA A A AA BB BB   Credit limit (kDKK)   823.8 178.0 1,288.6 172.1 44.5 661.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   112 307 345 -85.8 139 73.0 0.0 0.0   EBITDA   112 307 345 -85.8 139 73.0 0.0 0.0   EBIT   112 307 1,705 1,983 -349 1,455 0.0 0.0   Pre-tax profit (PTP)   105.8 376.5 1,240.1 1,938.3 -236.0 1,401.2 0.0 0.0   Net earnings   92.1 397.2 963.1 1,511.3 -173.0 1,093.2 0.0 0.0   Pre-tax profit without non-rec. items   106 377 1,240 1,938 -236 1,401 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   17,000 17,000 18,400 15,300 15,300 16,800 0.0 0.0   Shareholders equity total   13,470 13,867 14,830 16,342 16,169 7,262 7,137 7,137   Interest-bearing liabilities   10,214 10,273 10,929 8,199 7,970 7,717 0.0 0.0   Balance sheet total (assets)   27,285 27,793 29,671 28,887 27,416 18,496 7,137 7,137   Net Debt   10,208 10,131 10,929 2,550 7,966 7,708 -7,137 -7,137     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   112 307 345 -85.8 139 73.0 0.0 0.0   Gross profit growth   -71.8% 173.1% 12.4% 0.0% 0.0% -47.7% -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)   27,285 27,793 29,671 28,887 27,416 18,496 7,137 7,137   Balance sheet change%   55.3% 1.9% 6.8% -2.6% -5.1% -32.5% -61.4% 0.0%   Added value   112.4 307.0 1,705.2 1,983.3 -348.8 1,455.1 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 1,400 -3,100 0 1,500 -16,800 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   100.0% 100.0% 494.2% -2,311.3% -250.1% 1,994.4% 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 %   0.8% 2.6% 7.4% 7.3% -0.3% 6.8% 0.0% 0.0%   ROI %   0.8% 2.6% 7.5% 7.6% -0.4% 6.9% 0.0% 0.0%   ROE %   0.7% 2.9% 6.7% 9.7% -1.1% 9.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   49.5% 50.0% 50.1% 56.7% 59.1% 39.5% 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, %   9,081.3% 3,299.6% 3,167.5% -2,971.5% 5,712.4% 10,564.6% 0.0% 0.0%   Gearing %   75.8% 74.1% 73.7% 50.2% 49.3% 106.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 3.3% 8.4% 2.2% 1.7% 1.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   26.5 3.8 3.9 8.6 18.9 3.3 0.0 0.0   Current Ratio   23.7 3.7 3.8 8.3 17.6 2.8 0.0 0.0   Cash and cash equivalent   5.8 142.6 0.8 5,648.7 3.8 9.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   9,851.1 7,874.1 8,303.4 11,959.1 11,428.1 1,083.7 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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