Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AH EJENDOMME 2010 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.7% 1.5% 1.4% 1.7% 1.8% 3.5% 10.1% 9.9%   Credit score (0-100)   74 76 76 72 71 53 24 25   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   2.3 10.3 29.2 4.6 2.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,399 1,653 1,546 1,978 2,485 2,434 0.0 0.0   EBITDA   1,399 1,653 1,546 1,978 2,203 1,822 0.0 0.0   EBIT   1,221 1,284 1,140 1,592 1,526 1,079 0.0 0.0   Pre-tax profit (PTP)   917.7 929.4 1,119.5 2,669.1 442.8 -248.7 0.0 0.0   Net earnings   715.0 722.5 869.5 2,080.8 327.1 -218.4 0.0 0.0   Pre-tax profit without non-rec. items   918 929 1,119 2,669 443 -249 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   21,264 20,894 23,644 21,099 24,392 24,495 0.0 0.0   Shareholders equity total   1,977 2,589 3,346 3,429 3,181 2,840 2,760 2,760   Interest-bearing liabilities   19,652 18,364 22,216 18,596 26,004 25,620 0.0 0.0   Balance sheet total (assets)   22,731 22,333 28,019 24,000 30,688 31,150 2,760 2,760   Net Debt   19,652 18,364 21,020 17,272 26,001 25,617 -2,760 -2,760     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,399 1,653 1,546 1,978 2,485 2,434 0.0 0.0   Gross profit growth   274.0% 18.1% -6.5% 28.0% 25.6% -2.1% -100.0% 0.0%   Employees   0 0 0 0 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)   22,731 22,333 28,019 24,000 30,688 31,150 2,760 2,760   Balance sheet change%   206.7% -1.8% 25.5% -14.3% 27.9% 1.5% -91.1% 0.0%   Added value   1,398.9 1,652.8 1,545.7 1,978.2 1,912.6 1,821.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15,212 -738 2,344 -2,932 2,616 -639 -24,495 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   87.3% 77.7% 73.8% 80.5% 61.4% 44.3% 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 %   8.5% 5.9% 6.0% 13.1% 5.7% 3.7% 0.0% 0.0%   ROI %   8.7% 6.1% 6.3% 14.0% 5.9% 3.9% 0.0% 0.0%   ROE %   42.7% 31.6% 29.3% 61.4% 9.9% -7.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   8.7% 11.6% 11.9% 14.3% 10.4% 9.1% 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, %   1,404.8% 1,111.1% 1,359.9% 873.1% 1,180.3% 1,406.1% 0.0% 0.0%   Gearing %   993.9% 709.2% 664.0% 542.4% 817.5% 902.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.2% 1.9% 3.6% 5.0% 5.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.4 0.2 1.5 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.4 0.2 1.5 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,196.0 1,324.0 2.6 2.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -8,240.8 -7,810.9 -5,161.5 -5,869.9 2,019.7 719.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 1,913 1,822 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 2,203 1,822 0 0   EBIT / employee   0 0 0 0 1,526 1,079 0 0   Net earnings / employee   0 0 0 0 327 -218 0 0