Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

O.H. 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 3.5% 1.7% 10.0% 6.6% 16.4% 21.4% 21.4%   Credit score (0-100)   83 54 73 23 35 10 5 5   Credit rating   A BBB A BB BBB BB B B   Credit limit (kDKK)   52.8 0.0 1.4 0.0 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   519 -23.6 10.3 -161 -35.0 -30.1 0.0 0.0   EBITDA   519 -23.6 10.3 -161 -35.0 -30.1 0.0 0.0   EBIT   484 -45.7 -11.8 -178 -35.0 -30.1 0.0 0.0   Pre-tax profit (PTP)   396.1 -73.8 -89.5 -221.8 -35.0 -37.2 0.0 0.0   Net earnings   305.2 -62.4 -85.7 -237.0 -35.0 -37.2 0.0 0.0   Pre-tax profit without non-rec. items   396 -73.8 -89.5 -222 -35.0 -37.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,199 1,177 1,155 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,653 1,274 1,078 728 578 323 3.2 3.2   Interest-bearing liabilities   497 485 467 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,298 1,809 1,595 735 586 335 3.2 3.2   Net Debt   -512 -86.5 41.5 -730 -579 -335 -3.2 -3.2     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   519 -23.6 10.3 -161 -35.0 -30.1 0.0 0.0   Gross profit growth   198.5% 0.0% 0.0% 0.0% 78.3% 14.0% 0.0% 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)   2,298 1,809 1,595 735 586 335 3 3   Balance sheet change%   -12.2% -21.3% -11.8% -53.9% -20.3% -42.8% -99.0% 0.0%   Added value   519.2 -23.6 10.3 -161.4 -18.2 -30.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,234 -44 -44 -1,172 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   93.1% 193.7% -115.1% 110.4% 100.0% 100.0% 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 %   19.8% -2.2% -0.7% -14.9% -5.0% -8.1% 0.0% 0.0%   ROI %   20.8% -2.3% -0.7% -15.2% -5.0% -8.2% 0.0% 0.0%   ROE %   19.6% -4.3% -7.3% -26.3% -5.4% -8.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   71.9% 70.4% 67.5% 99.0% 98.7% 96.5% 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, %   -98.6% 366.8% 404.4% 452.2% 1,653.7% 1,113.2% 0.0% 0.0%   Gearing %   30.1% 38.0% 43.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.5% 5.9% 16.3% 20.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   6.3 8.3 6.6 97.3 77.1 28.3 0.0 0.0   Current Ratio   6.3 8.3 6.6 97.3 77.1 28.3 0.0 0.0   Cash and cash equivalent   1,009.3 571.0 425.6 730.0 578.5 335.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   883.6 511.8 373.6 722.5 571.0 323.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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