Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pro Holsted 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  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.7% 0.8% 0.9% 0.7% 0.7% 0.8% 8.3% 8.3%   Credit score (0-100)   95 92 89 93 95 91 29 29   Credit rating   AA A A AA AA AA BB BB   Credit limit (kDKK)   323.7 301.7 287.8 451.1 673.8 706.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,208 1,187 1,470 2,268 2,323 3,370 0.0 0.0   EBITDA   1,208 1,187 1,470 2,268 2,323 3,370 0.0 0.0   EBIT   796 775 916 1,205 1,259 1,970 0.0 0.0   Pre-tax profit (PTP)   546.0 514.0 198.0 687.0 3,017.0 474.0 0.0 0.0   Net earnings   426.0 401.0 154.0 537.0 2,353.0 370.0 0.0 0.0   Pre-tax profit without non-rec. items   546 514 198 687 3,017 474 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   12,400 21,614 34,006 33,170 41,713 42,462 0.0 0.0   Shareholders equity total   2,814 3,215 3,369 3,906 6,259 6,629 6,499 6,499   Interest-bearing liabilities   8,329 16,317 28,274 26,857 31,707 32,101 0.0 0.0   Balance sheet total (assets)   12,682 23,597 34,384 33,423 42,027 42,856 6,499 6,499   Net Debt   8,047 16,317 28,272 26,604 31,695 32,073 -6,499 -6,499     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   1,208 1,187 1,470 2,268 2,323 3,370 0.0 0.0   Gross profit growth   1.3% -1.7% 23.8% 54.3% 2.4% 45.1% -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)   12,682 23,597 34,384 33,423 42,027 42,856 6,499 6,499   Balance sheet change%   -3.0% 86.1% 45.7% -2.8% 25.7% 2.0% -84.8% 0.0%   Added value   1,208.0 1,187.0 1,470.0 2,268.0 2,322.0 3,370.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -824 8,802 11,838 -1,899 7,479 -651 -42,462 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   65.9% 65.3% 62.3% 53.1% 54.2% 58.5% 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 %   6.2% 4.3% 3.2% 3.6% 10.3% 4.6% 0.0% 0.0%   ROI %   6.3% 4.7% 3.3% 3.6% 10.6% 4.9% 0.0% 0.0%   ROE %   16.4% 13.3% 4.7% 14.8% 46.3% 5.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   22.2% 13.6% 9.8% 11.7% 14.9% 15.5% 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, %   666.1% 1,374.6% 1,923.3% 1,173.0% 1,364.4% 951.7% 0.0% 0.0%   Gearing %   296.0% 507.5% 839.2% 687.6% 506.6% 484.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.1% 3.2% 1.9% 2.9% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.3 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   282.0 0.0 2.0 253.0 12.0 28.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   -564.0 -9,699.0 -12,166.0 -11,465.0 -20,009.0 -9,762.0 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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