Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HN EJENDOMME ApS

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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   2.6% 2.4% 1.1% 8.4% 1.8% 2.3% 6.9% 6.8%   Credit score (0-100)   63 64 83 28 71 63 35 35   Credit rating   BBB BBB A BB A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 54.5 -0.0 0.9 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   398 237 816 -533 759 107 0.0 0.0   EBITDA   398 123 816 -593 637 15.7 0.0 0.0   EBIT   397 110 803 -606 631 9.3 0.0 0.0   Pre-tax profit (PTP)   168.1 -70.6 643.3 -726.1 974.4 -20.1 0.0 0.0   Net earnings   130.9 -55.1 660.2 -882.5 990.4 -4.5 0.0 0.0   Pre-tax profit without non-rec. items   168 -70.6 643 -726 974 -20.1 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   3,198 3,717 3,992 3,182 1,584 1,578 0.0 0.0   Shareholders equity total   302 247 907 24.6 1,015 1,010 885 885   Interest-bearing liabilities   3,718 5,182 3,814 3,605 888 908 0.0 0.0   Balance sheet total (assets)   5,728 5,716 4,814 3,728 2,040 1,991 885 885   Net Debt   2,658 5,126 3,165 3,408 559 649 -885 -885     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   398 237 816 -533 759 107 0.0 0.0   Gross profit growth   0.0% -40.4% 243.7% 0.0% 0.0% -85.9% -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)   5,728 5,716 4,814 3,728 2,040 1,991 885 885   Balance sheet change%   154.7% -0.2% -15.8% -22.6% -45.3% -2.4% -55.5% 0.0%   Added value   398.3 122.6 816.3 -592.8 643.5 15.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,197 506 262 -823 -1,604 -13 -1,578 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 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 (%)   99.8% 46.2% 98.4% 113.7% 83.1% 8.7% 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 %   10.0% 1.9% 15.3% -14.1% 38.0% 0.8% 0.0% 0.0%   ROI %   13.3% 2.1% 15.8% -14.5% 39.6% 0.8% 0.0% 0.0%   ROE %   55.3% -20.1% 114.4% -189.4% 190.5% -0.4% 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 %   5.3% 4.3% 18.8% 0.7% 49.8% 50.7% 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, %   667.2% 4,182.0% 387.7% -574.9% 87.7% 4,130.1% 0.0% 0.0%   Gearing %   1,231.3% 2,099.3% 420.5% 14,657.3% 87.5% 89.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.1% 4.1% 3.6% 3.3% 5.4% 4.0% 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   0.6 0.2 0.5 0.4 0.4 0.4 0.0 0.0   Current Ratio   1.3 1.0 0.5 0.4 0.4 0.4 0.0 0.0   Cash and cash equivalent   1,060.2 56.0 649.7 196.5 329.4 258.2 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   511.0 76.5 -795.6 -936.6 -569.5 -567.6 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   398 123 816 -593 643 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   398 123 816 -593 637 16 0 0   EBIT / employee   397 110 803 -606 631 9 0 0   Net earnings / employee   131 -55 660 -882 990 -5 0 0