Horsens Ejendoms Invest A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.6% 5.5% 4.7% 4.2% 2.5%  
Credit score (0-100)  47 41 44 48 62  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  176 -156 -38.8 -32.3 -24.3  
EBITDA  -165 -265 -38.8 -32.3 -24.3  
EBIT  -165 168 -45.8 -39.4 -31.3  
Pre-tax profit (PTP)  -205.7 86.3 73.6 49.7 248.6  
Net earnings  -156.0 67.2 57.4 38.6 193.9  
Pre-tax profit without non-rec. items  -206 86.3 73.6 49.7 249  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  1,041 1,475 604 613 766  
Shareholders equity total  2,367 2,434 2,491 2,530 2,724  
Interest-bearing liabilities  260 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,415 2,631 2,940 2,989 3,263  

Net Debt  -2,086 -859 -2,091 -2,145 -2,258  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  176 -156 -38.8 -32.3 -24.3  
Gross profit growth  -46.6% 0.0% 75.1% 16.7% 24.8%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,415 2,631 2,940 2,989 3,263  
Balance sheet change%  -29.7% -23.0% 11.7% 1.6% 9.2%  
Added value  -164.6 168.3 -38.8 -32.3 -24.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -3,784 434 -878 2 147  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 1.0 -1.0 -2.0 -3.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -93.3% -107.9% 118.0% 121.7% 128.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -4.0% 5.6% 3.1% 2.5% 8.3%  
ROI %  -4.6% 6.5% 3.5% 2.9% 9.9%  
ROE %  -6.4% 2.8% 2.3% 1.5% 7.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  69.3% 92.5% 84.7% 84.7% 83.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  1,266.9% 323.9% 5,387.5% 6,631.5% 9,287.8%  
Gearing %  11.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  4.8% 63.1% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.6 5.9 5.2 5.2 4.7  
Current Ratio  2.6 5.9 5.2 5.2 4.7  
Cash and cash equivalent  2,345.8 859.0 2,091.4 2,145.0 2,257.8  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,452.6 234.7 1,051.4 991.5 795.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -165 168 -39 -32 -24  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -165 -265 -39 -32 -24  
EBIT / employee  -165 168 -46 -39 -31  
Net earnings / employee  -156 67 57 39 194