Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HEDEMANN LØVSTAD EJENDOMSSELSKAB 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   0.8% 2.7% 0.9% 0.8% 0.8% 0.9% 8.3% 8.3%   Credit score (0-100)   92 62 89 92 90 87 29 29   Credit rating   A BBB A AA A A BB BB   Credit limit (kDKK)   580.9 0.0 422.1 629.7 673.7 652.0 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   557 993 1,472 1,307 1,505 1,572 0.0 0.0   EBITDA   557 788 1,269 1,249 1,505 1,572 0.0 0.0   EBIT   557 788 1,269 1,249 1,505 1,572 0.0 0.0   Pre-tax profit (PTP)   561.3 -4,007.9 1,191.1 2,149.9 1,529.6 1,570.9 0.0 0.0   Net earnings   435.7 -3,126.1 929.1 1,676.8 1,193.1 1,225.3 0.0 0.0   Pre-tax profit without non-rec. items   561 -4,008 1,191 2,150 1,530 1,571 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   13,000 13,000 13,000 15,392 15,392 15,392 0.0 0.0   Shareholders equity total   6,940 3,813 4,742 6,419 7,612 8,838 8,758 8,758   Interest-bearing liabilities   9,465 8,665 7,097 7,981 7,198 4,333 0.0 0.0   Balance sheet total (assets)   17,832 13,510 13,386 15,939 16,893 15,604 8,758 8,758   Net Debt   9,465 8,259 6,955 7,810 7,193 4,227 -8,758 -8,758     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   557 993 1,472 1,307 1,505 1,572 0.0 0.0   Gross profit growth   20.2% 78.2% 48.2% -11.2% 15.1% 4.5% -100.0% 0.0%   Employees   0 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)   17,832 13,510 13,386 15,939 16,893 15,604 8,758 8,758   Balance sheet change%   -3.4% -24.2% -0.9% 19.1% 6.0% -7.6% -43.9% 0.0%   Added value   556.8 787.8 1,268.6 1,249.4 1,504.6 1,571.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 2,392 0 0 -15,392 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 (%)   99.9% 79.3% 86.2% 95.6% 100.0% 100.0% 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 %   4.0% 5.3% 9.7% 15.1% 10.0% 10.3% 0.0% 0.0%   ROI %   4.3% 5.5% 10.3% 16.0% 10.4% 10.8% 0.0% 0.0%   ROE %   6.5% -58.1% 21.7% 30.0% 17.0% 14.9% 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 %   38.9% 28.2% 35.4% 40.3% 45.1% 56.6% 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, %   1,699.8% 1,048.4% 548.2% 625.1% 478.1% 269.0% 0.0% 0.0%   Gearing %   136.4% 227.2% 149.6% 124.3% 94.6% 49.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 53.4% 1.4% 0.9% 1.5% 1.8% 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   0.1 0.2 0.2 0.2 0.5 0.1 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.2 0.5 0.1 0.0 0.0   Cash and cash equivalent   0.0 405.7 142.0 171.1 5.2 105.7 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   -1,790.3 -1,762.9 -1,265.9 -2,241.9 -1,422.6 -1,641.9 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  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   0 788 1,269 1,249 1,505 1,572 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 788 1,269 1,249 1,505 1,572 0 0   EBIT / employee   0 788 1,269 1,249 1,505 1,572 0 0   Net earnings / employee   0 -3,126 929 1,677 1,193 1,225 0 0