Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAAGAARD HANSEN EJENDOMME A/S 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% 1.5% 1.5%   Bankruptcy risk   1.9% 1.4% 1.5% 2.5% 2.4% 1.7% 8.4% 8.4%   Credit score (0-100)   72 79 77 61 63 72 29 29   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   2.6 56.2 40.3 0.0 0.1 10.7 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   280 1,426 117 -114 -56.5 980 0.0 0.0   EBITDA   280 1,380 503 -28.5 -56.5 980 0.0 0.0   EBIT   280 1,269 332 -199 -253 783 0.0 0.0   Pre-tax profit (PTP)   245.2 1,222.9 310.9 1,128.1 -261.6 794.0 0.0 0.0   Net earnings   209.9 969.7 255.7 910.7 -173.3 651.8 0.0 0.0   Pre-tax profit without non-rec. items   245 1,223 311 1,128 -262 794 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   12,513 9,118 7,714 8,641 8,445 6,631 0.0 0.0   Shareholders equity total   8,367 9,229 7,674 8,472 8,184 8,718 6,718 6,718   Interest-bearing liabilities   4,152 563 543 523 505 0.0 0.0 0.0   Balance sheet total (assets)   12,646 9,849 8,250 9,206 8,805 8,912 6,718 6,718   Net Debt   4,152 -135 127 8.8 398 -2,217 -6,718 -6,718     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   280 1,426 117 -114 -56.5 980 0.0 0.0   Gross profit growth   -68.3% 409.3% -91.8% 0.0% 50.3% 0.0% -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)   12,646 9,849 8,250 9,206 8,805 8,912 6,718 6,718   Balance sheet change%   0.6% -22.1% -16.2% 11.6% -4.4% 1.2% -24.6% 0.0%   Added value   279.9 1,380.0 502.9 -28.5 -82.8 979.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   34 -3,505 -1,575 757 -393 -2,010 -6,631 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 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 (%)   100.0% 89.0% 285.1% 174.8% 447.8% 79.9% 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 %   2.5% 11.8% 3.5% 13.1% -2.8% 9.0% 0.0% 0.0%   ROI %   2.5% 11.8% 3.5% 13.1% -2.8% 9.1% 0.0% 0.0%   ROE %   2.5% 11.0% 3.0% 11.3% -2.1% 7.7% 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 %   66.2% 93.7% 93.0% 92.0% 92.9% 97.8% 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, %   1,483.3% -9.8% 25.2% -31.0% -704.3% -226.3% 0.0% 0.0%   Gearing %   49.6% 6.1% 7.1% 6.2% 6.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 4.2% 1.1% 2.5% 1.6% 2.6% 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   0.1 9.5 10.1 8.5 6.0 64.9 0.0 0.0   Current Ratio   0.1 9.5 10.1 8.5 6.0 64.9 0.0 0.0   Cash and cash equivalent   0.7 698.1 416.3 514.2 106.3 2,217.2 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   -1,744.7 653.6 483.4 498.1 300.2 2,245.9 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   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