Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HUNDBORG EJENDOMME 1997 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   1.6% 1.2% 1.0% 1.2% 1.1% 22.0% 19.7% 18.4%   Credit score (0-100)   77 84 88 82 84 3 5 8   Credit rating   A A A A A B B B   Credit limit (kDKK)   3.6 37.8 528.0 226.9 427.9 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   427 826 762 672 678 828 0.0 0.0   EBITDA   427 826 762 672 678 436 0.0 0.0   EBIT   186 596 611 522 508 436 0.0 0.0   Pre-tax profit (PTP)   -238.4 362.8 435.6 454.8 447.6 185.5 0.0 0.0   Net earnings   -189.1 283.1 339.9 354.0 350.1 51.5 0.0 0.0   Pre-tax profit without non-rec. items   -238 363 436 455 448 185 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   13,655 13,425 13,685 13,535 15,344 0.0 0.0 0.0   Shareholders equity total   574 857 8,497 8,851 9,201 7,752 102 102   Interest-bearing liabilities   13,532 11,935 4,589 4,496 5,243 0.0 0.0 0.0   Balance sheet total (assets)   15,323 13,974 14,120 14,467 15,555 8,133 102 102   Net Debt   11,869 11,449 4,154 3,564 5,038 -432 -102 -102     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   427 826 762 672 678 828 0.0 0.0   Gross profit growth   -16.2% 93.4% -7.8% -11.8% 0.8% 22.3% -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)   15,323 13,974 14,120 14,467 15,555 8,133 102 102   Balance sheet change%   -2.3% -8.8% 1.0% 2.5% 7.5% -47.7% -98.7% 0.0%   Added value   427.2 826.1 761.6 672.0 658.5 436.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -323 -460 110 -300 1,640 -15,344 0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   43.5% 72.1% 80.3% 77.6% 75.0% 52.6% 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 %   1.3% 4.1% 4.4% 3.7% 3.4% 4.0% 0.0% 0.0%   ROI %   1.4% 4.2% 4.5% 3.7% 3.5% 4.2% 0.0% 0.0%   ROE %   -28.3% 39.6% 7.3% 4.1% 3.9% 0.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   3.8% 6.2% 60.6% 61.8% 59.7% 95.3% 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, %   2,778.5% 1,385.9% 545.4% 530.3% 743.6% -99.1% 0.0% 0.0%   Gearing %   2,358.4% 1,392.8% 54.0% 50.8% 57.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 1.8% 2.1% 1.5% 1.2% 11.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.2 1.1 0.7 1.0 0.1 21.3 0.0 0.0   Current Ratio   0.2 0.8 0.6 0.9 0.1 21.3 0.0 0.0   Cash and cash equivalent   1,663.2 486.1 434.7 932.4 204.8 432.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -7,539.0 -105.4 -310.8 -94.0 -1,800.4 7,752.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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