Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMMEN HERNINGVEJ 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   2.1% 2.1% 2.3% 2.4% 2.3% 1.9% 10.1% 10.1%   Credit score (0-100)   69 68 64 62 64 68 24 24   Credit rating   A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.2 0.1 0.1 0.0 0.0 0.4 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   159 152 166 145 154 155 0.0 0.0   EBITDA   159 152 166 145 154 155 0.0 0.0   EBIT   128 121 135 114 123 124 0.0 0.0   Pre-tax profit (PTP)   137.2 115.1 126.8 101.3 108.2 126.7 0.0 0.0   Net earnings   107.0 89.8 98.9 79.0 84.4 98.8 0.0 0.0   Pre-tax profit without non-rec. items   137 115 127 101 108 127 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   2,145 2,114 2,082 2,051 2,020 1,989 0.0 0.0   Shareholders equity total   2,480 2,569 2,668 2,747 1,832 1,931 1,881 1,881   Interest-bearing liabilities   141 180 215 253 289 325 0.0 0.0   Balance sheet total (assets)   2,967 3,070 3,232 3,326 2,426 2,560 1,881 1,881   Net Debt   -570 -715 -933 -1,012 -103 34.8 -1,881 -1,881     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   159 152 166 145 154 155 0.0 0.0   Gross profit growth   0.8% -4.4% 9.0% -12.3% 6.0% 0.6% -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)   2,967 3,070 3,232 3,326 2,426 2,560 1,881 1,881   Balance sheet change%   5.3% 3.5% 5.3% 2.9% -27.1% 5.5% -26.5% 0.0%   Added value   159.0 152.1 165.7 145.3 154.0 154.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 -62 -62 -62 -62 -62 -1,989 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   80.5% 79.6% 81.3% 78.6% 79.8% 79.9% 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 %   4.8% 4.1% 4.4% 3.5% 4.3% 5.1% 0.0% 0.0%   ROI %   4.9% 4.1% 4.5% 3.6% 4.4% 5.2% 0.0% 0.0%   ROE %   4.4% 3.6% 3.8% 2.9% 3.7% 5.3% 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 %   83.6% 83.7% 82.6% 82.6% 75.5% 75.4% 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, %   -358.7% -470.0% -562.9% -696.4% -67.2% 22.5% 0.0% 0.0%   Gearing %   5.7% 7.0% 8.1% 9.2% 15.8% 16.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 4.6% 5.3% 5.5% 5.4% 0.0% 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   3.8 4.0 3.8 3.9 1.2 1.5 0.0 0.0   Current Ratio   3.8 4.0 3.8 3.9 1.2 1.5 0.0 0.0   Cash and cash equivalent   711.3 894.7 1,147.9 1,265.2 392.1 289.9 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   604.5 719.4 843.4 947.5 57.0 181.0 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   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