Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Hannemanns Allé 30 P/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.2%   Bankruptcy risk   2.8% 2.6% 2.2% 0.7% 0.4% 0.5% 6.6% 6.6%   Credit score (0-100)   61 63 68 94 99 98 35 36   Credit rating   BBB BBB BBB AA AAA AA BBB BBB   Credit limit (mDKK)   -0.0 0.0 0.0 26.7 24.2 29.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 1 4 12 32 38 38 38   Gross profit   -2.8 -2.8 -0.0 163 32.8 54.5 0.0 0.0   EBITDA   -4.9 -3.2 -0.7 161 22.4 52.7 0.0 0.0   EBIT   -71.3 -3.2 14.4 161 30.8 52.7 0.0 0.0   Pre-tax profit (PTP)   -78.0 -3.6 13.8 159.1 29.6 46.2 0.0 0.0   Net earnings   59.0 -3.6 13.8 159.1 29.6 46.2 0.0 0.0   Pre-tax profit without non-rec. items   59.0 -3.6 13.8 159 29.6 46.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   237 364 618 850 889 1,098 0.0 0.0   Shareholders equity total   15.5 11.8 25.7 185 214 261 236 236   Interest-bearing liabilities   233 353 598 683 683 833 0.0 0.0   Balance sheet total (assets)   249 372 624 883 912 1,126 236 236   Net Debt   222 349 592 670 663 811 -236 -236     See the entire balance sheet 1.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 1 4 12 32 38 38 38   Net sales growth   0.0% 0.0% 384.8% 212.5% 156.3% 20.9% 0.0% 0.0%   Gross profit   -2.8 -2.8 -0.0 163 32.8 54.5 0.0 0.0   Gross profit growth   15.8% -0.4% 98.9% 0.0% -79.9% 66.3% -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)   249 372 624 883 912 1,126 236 236   Balance sheet change%   -18.5% 49.3% 68.0% 41.5% 3.3% 23.5% -79.1% 0.0%   Added value   -71.3 -3.2 14.4 160.6 30.8 52.7 0.0 0.0   Added value %   0.0% -391.3% 361.7% 1,292.7% 96.7% 137.0% 0.0% 0.0%   Investments   -125 127 254 232 39 209 -1,098 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 4.0 0.0 0.0   1.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% -391.3% -18.4% 1,292.7% 70.4% 137.0% 0.0% 0.0%   EBIT %   0.0% -391.3% 361.7% 1,292.7% 96.7% 137.0% 0.0% 0.0%   EBIT to gross profit (%)   2,544.4% 114.0% -47,926.7% 98.4% 93.9% 96.8% 0.0% 0.0%   Net Earnings %   0.0% -441.8% 348.2% 1,280.9% 93.1% 120.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -441.8% -31.8% 1,280.9% 66.8% 120.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -441.8% 348.2% 1,280.9% 93.1% 120.2% 0.0% 0.0%   ROA %   22.0% -1.0% 2.9% 21.3% 3.4% 5.2% 0.0% 0.0%   ROI %   22.0% -1.0% 2.9% 21.5% 3.5% 5.2% 0.0% 0.0%   ROE %   36.8% -26.5% 73.8% 151.2% 14.8% 19.5% 0.0% 0.0%   1.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   6.2% 3.2% 4.1% 20.9% 23.5% 23.1% 100.0% 100.0%   Relative indebtedness %   0.0% 43,861.6% 15,057.0% 5,623.4% 2,192.2% 2,249.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 43,432.9% 14,915.9% 5,518.5% 2,131.5% 2,193.1% -612.3% -612.3%   Net int. bear. debt to EBITDA, %   -4,546.5% -10,883.8% -81,119.0% 417.1% 2,962.0% 1,538.8% 0.0% 0.0%   Gearing %   1,505.2% 2,978.5% 2,327.2% 369.5% 318.5% 319.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.1% 0.1% 0.2% 0.2% 0.9% 0.0% 0.0%   1.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   20.6 1.1 8.6 3.3 2.5 1.5 0.0 0.0   Current Ratio   20.6 1.1 8.6 3.3 2.5 1.5 0.0 0.0   Cash and cash equivalent   10.3 3.5 5.6 13.0 19.3 21.5 0.0 0.0   1.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 131.8 20.4 156.9 46.0 53.6 0.0 0.0   Trade creditors turnover (days)   68.8 0.0 0.0 0.0 9.9 640.0 0.0 0.0   Current assets / Net sales %   0.0% 908.9% 159.4% 267.8% 73.9% 73.3% 612.3% 612.3%   Net working capital   11.5 0.6 5.6 23.1 14.2 9.4 0.0 0.0   Net working capital %   0.0% 68.9% 140.8% 186.0% 44.7% 24.5% 0.0% 0.0%   1.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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