Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOBRO BOLIGSELSKAB A/S AF. 1. JANUAR 2000 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   5.6% 2.2% 2.7% 1.0% 1.2% 1.6% 8.1% 8.1%   Credit score (0-100)   42 67 60 85 81 73 30 30   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.1 0.0 198.8 80.5 26.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   641 1,017 1,806 1,510 1,642 1,851 0.0 0.0   EBITDA   -3,255 -1,214 1,231 1,049 1,080 1,239 0.0 0.0   EBIT   -1,562 -401 -172 1,639 927 -97.0 0.0 0.0   Pre-tax profit (PTP)   -1,896.7 -1,061.1 -744.1 1,074.6 276.6 -357.6 0.0 0.0   Net earnings   -1,479.4 -827.7 -580.4 838.2 215.8 -279.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,897 -1,061 -744 1,075 277 -358 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   23,400 23,600 22,200 22,934 22,782 21,446 0.0 0.0   Shareholders equity total   3,447 2,619 2,039 2,877 3,093 17,638 17,138 17,138   Interest-bearing liabilities   19,020 19,893 18,522 18,622 18,300 3,319 0.0 0.0   Balance sheet total (assets)   24,912 24,220 22,267 23,007 22,837 22,427 17,138 17,138   Net Debt   18,594 19,387 18,456 18,571 18,250 2,997 -17,138 -17,138     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   641 1,017 1,806 1,510 1,642 1,851 0.0 0.0   Gross profit growth   -30.4% 58.7% 77.6% -16.4% 8.8% 12.7% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   24,912 24,220 22,267 23,007 22,837 22,427 17,138 17,138   Balance sheet change%   41.8% -2.8% -8.1% 3.3% -0.7% -1.8% -23.6% 0.0%   Added value   -1,562.1 -400.7 -172.2 1,655.7 943.6 -68.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,700 200 -1,400 718 -181 -1,364 -21,446 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 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   -243.9% -39.4% -9.5% 108.6% 56.5% -5.2% 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 %   -7.3% -1.6% -0.7% 7.2% 4.0% -0.4% 0.0% 0.0%   ROI %   -7.8% -1.7% -0.7% 7.6% 4.2% -0.4% 0.0% 0.0%   ROE %   -35.3% -27.3% -24.9% 34.1% 7.2% -2.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   13.9% 10.9% 9.3% 12.6% 13.6% 79.2% 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, %   -571.2% -1,597.5% 1,498.7% 1,769.8% 1,690.3% 242.0% 0.0% 0.0%   Gearing %   551.8% 759.4% 908.4% 647.2% 591.7% 18.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 3.5% 3.1% 3.0% 3.5% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.9 0.5 0.1 0.1 0.0 0.7 0.0 0.0   Current Ratio   0.8 0.5 0.0 0.1 0.0 0.6 0.0 0.0   Cash and cash equivalent   425.6 505.8 66.6 51.3 50.1 322.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   -269.0 -674.7 -1,499.3 -1,211.3 -1,280.3 -564.9 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,562 -401 -172 1,656 472 -34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -3,255 -1,214 1,231 1,049 540 619 0 0   EBIT / employee   -1,562 -401 -172 1,639 464 -48 0 0   Net earnings / employee   -1,479 -828 -580 838 108 -139 0 0