Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANSEN IMMOBILIA 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.1% 1.1% 1.6% 1.2% 2.0% 1.4% 9.3% 9.1%   Credit score (0-100)   86 86 75 80 68 76 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   186.6 237.4 12.2 105.5 0.7 28.9 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   508 394 392 580 427 407 0.0 0.0   EBITDA   499 -77.8 -84.6 389 269 272 0.0 0.0   EBIT   482 -87.8 -84.6 389 -183 272 0.0 0.0   Pre-tax profit (PTP)   334.3 976.7 -111.8 275.7 -259.3 200.3 0.0 0.0   Net earnings   284.1 1,028.1 -72.8 215.0 -202.3 150.3 0.0 0.0   Pre-tax profit without non-rec. items   328 970 -112 276 -259 200 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   10,260 10,250 10,250 10,250 9,798 9,798 0.0 0.0   Shareholders equity total   4,432 5,032 4,883 5,063 4,826 4,941 4,406 4,406   Interest-bearing liabilities   9,993 6,602 5,630 5,348 5,060 4,773 0.0 0.0   Balance sheet total (assets)   14,707 11,936 10,779 10,650 10,118 9,896 4,406 4,406   Net Debt   9,799 6,402 5,529 4,954 4,809 4,694 -4,406 -4,406     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   508 394 392 580 427 407 0.0 0.0   Gross profit growth   7.1% -22.5% -0.5% 48.2% -26.5% -4.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   14,707 11,936 10,779 10,650 10,118 9,896 4,406 4,406   Balance sheet change%   2.1% -18.8% -9.7% -1.2% -5.0% -2.2% -55.5% 0.0%   Added value   499.3 -77.8 -84.6 389.1 -183.0 271.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -27 -20 0 0 -452 0 -9,798 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 1.0 -1.0 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 (%)   94.8% -22.3% -21.6% 67.0% -42.9% 66.8% 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 %   4.0% 8.5% -0.2% 3.6% -1.8% 2.7% 0.0% 0.0%   ROI %   4.1% 8.5% -0.2% 3.7% -1.8% 2.7% 0.0% 0.0%   ROE %   6.6% 21.7% -1.5% 4.3% -4.1% 3.1% 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 %   30.1% 42.2% 45.3% 47.5% 47.7% 49.9% 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, %   1,962.4% -8,230.7% -6,536.3% 1,273.3% 1,788.7% 1,726.5% 0.0% 0.0%   Gearing %   225.5% 131.2% 115.3% 105.6% 104.8% 96.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 1.9% 1.5% 2.1% 1.5% 1.5% 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   1.0 0.3 1.5 1.2 1.0 0.3 0.0 0.0   Current Ratio   1.0 0.3 1.5 1.2 1.0 0.3 0.0 0.0   Cash and cash equivalent   194.3 200.1 101.0 393.9 251.1 79.5 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   -52.4 -770.7 168.7 53.1 -10.0 -188.1 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   499 -78 -85 389 -183 272 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   499 -78 -85 389 269 272 0 0   EBIT / employee   482 -88 -85 389 -183 272 0 0   Net earnings / employee   284 1,028 -73 215 -202 150 0 0