Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hahn Ejendomme 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.9% 2.6% 2.4% 2.7% 2.7% 2.3% 9.4% 9.3%   Credit score (0-100)   60 61 62 60 59 65 26 27   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   333 334 422 253 653 586 0.0 0.0   EBITDA   333 334 422 253 653 586 0.0 0.0   EBIT   300 297 372 178 561 490 0.0 0.0   Pre-tax profit (PTP)   48.8 -33.5 148.0 102.0 -62.0 -68.8 0.0 0.0   Net earnings   30.8 -34.6 104.0 61.0 -69.0 -77.4 0.0 0.0   Pre-tax profit without non-rec. items   48.8 -33.5 148 102 -62.0 -68.8 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   12,260 12,713 12,663 17,386 17,370 17,512 0.0 0.0   Shareholders equity total   983 1,485 1,590 2,651 2,582 8,158 5,660 5,660   Interest-bearing liabilities   7,043 6,947 6,777 10,245 10,342 9,120 0.0 0.0   Balance sheet total (assets)   12,632 12,847 12,816 17,387 17,397 17,557 5,660 5,660   Net Debt   6,671 6,813 6,624 10,245 10,320 9,079 -5,660 -5,660     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   333 334 422 253 653 586 0.0 0.0   Gross profit growth   63.7% 0.4% 26.2% -40.0% 158.1% -10.3% -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)   12,632 12,847 12,816 17,387 17,397 17,557 5,660 5,660   Balance sheet change%   2.9% 1.7% -0.2% 35.7% 0.1% 0.9% -67.8% 0.0%   Added value   333.0 334.3 422.0 253.0 636.0 585.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   162 415 -100 4,648 -108 47 -17,512 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   90.2% 88.8% 88.2% 70.4% 85.9% 83.7% 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 %   2.4% 2.3% 2.9% 3.0% 3.2% 2.8% 0.0% 0.0%   ROI %   3.0% 2.4% 3.0% 3.1% 3.8% 3.3% 0.0% 0.0%   ROE %   4.2% -2.8% 6.8% 2.9% -2.6% -1.4% 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 %   7.8% 11.6% 12.4% 15.2% 14.8% 46.5% 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, %   2,003.3% 2,037.6% 1,569.7% 4,049.4% 1,580.4% 1,549.7% 0.0% 0.0%   Gearing %   716.3% 467.7% 426.2% 386.5% 400.5% 111.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 4.7% 3.3% 4.1% 6.1% 5.8% 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   0.9 0.3 0.4 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.9 0.3 0.4 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   371.9 134.3 153.0 0.0 22.0 40.4 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   -59.6 -258.3 -275.0 -1,419.0 -1,651.0 -454.9 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 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