Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HØJ EJENDOMSSELSKAB ApS

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% 0.4% 0.4%   Bankruptcy risk   0.8% 0.8% 0.8% 0.7% 0.9% 0.7% 6.9% 6.8%   Credit score (0-100)   94 93 91 93 88 93 35 35   Credit rating   AA AA AA AA A AA BBB BBB   Credit limit (kDKK)   640.4 702.5 790.6 1,180.7 816.2 1,118.2 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   1,135 1,335 1,322 1,344 1,195 1,254 0.0 0.0   EBITDA   1,135 1,335 1,322 1,344 1,195 1,254 0.0 0.0   EBIT   2,724 1,906 2,288 3,608 611 1,229 0.0 0.0   Pre-tax profit (PTP)   2,269.3 1,609.1 2,017.2 3,436.7 205.9 362.1 0.0 0.0   Net earnings   1,769.5 1,255.2 1,572.9 2,680.0 159.9 281.3 0.0 0.0   Pre-tax profit without non-rec. items   2,269 1,609 2,017 3,437 206 362 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   26,335 26,906 27,871 30,137 29,553 29,528 0.0 0.0   Shareholders equity total   5,677 6,807 8,255 10,810 10,845 11,001 10,751 10,751   Interest-bearing liabilities   19,504 19,155 18,717 18,360 18,018 17,973 0.0 0.0   Balance sheet total (assets)   27,225 28,305 29,245 31,973 31,566 31,669 10,751 10,751   Net Debt   18,706 17,951 17,534 16,705 16,251 16,101 -10,751 -10,751     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   1,135 1,335 1,322 1,344 1,195 1,254 0.0 0.0   Gross profit growth   30.9% 17.6% -0.9% 1.6% -11.1% 4.9% -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)   27,225 28,305 29,245 31,973 31,566 31,669 10,751 10,751   Balance sheet change%   7.4% 4.0% 3.3% 9.3% -1.3% 0.3% -66.1% 0.0%   Added value   2,723.5 1,905.7 2,287.6 3,607.7 611.4 1,229.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,585 567 962 2,262 -587 -28 -29,528 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   239.9% 142.8% 173.0% 268.5% 51.2% 98.0% 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 %   10.4% 7.2% 8.3% 12.4% 2.0% 4.1% 0.0% 0.0%   ROI %   10.7% 7.5% 8.6% 12.8% 2.0% 4.2% 0.0% 0.0%   ROE %   36.4% 20.1% 20.9% 28.1% 1.5% 2.6% 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 %   20.9% 24.0% 28.2% 33.8% 34.4% 34.7% 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, %   1,647.5% 1,344.7% 1,325.9% 1,243.1% 1,359.8% 1,284.2% 0.0% 0.0%   Gearing %   343.5% 281.4% 226.7% 169.8% 166.1% 163.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.1% 2.0% 2.0% 2.3% 5.1% 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   0.6 0.9 1.1 1.4 1.7 1.8 0.0 0.0   Current Ratio   0.6 0.9 1.1 1.4 1.7 1.8 0.0 0.0   Cash and cash equivalent   798.0 1,204.4 1,182.6 1,654.2 1,767.1 1,872.2 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   -814.3 -557.0 -590.6 -260.1 31.2 168.0 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