Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET HEDEBANKEN 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 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.3% 1.3% 1.1% 1.0% 1.4% 1.3% 8.3% 8.3%   Credit score (0-100)   65 79 82 86 77 79 29 29   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 136.6 400.6 863.9 129.5 173.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,790 1,730 1,856 2,062 772 2,366 0.0 0.0   EBITDA   1,790 1,730 1,856 2,062 772 2,366 0.0 0.0   EBIT   753 1,730 1,856 4,062 772 1,828 0.0 0.0   Pre-tax profit (PTP)   -329.8 628.5 758.2 2,938.8 327.8 407.6 0.0 0.0   Net earnings   -257.2 490.2 591.4 2,492.5 255.7 318.0 0.0 0.0   Pre-tax profit without non-rec. items   -330 629 758 2,939 328 408 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   50,000 50,000 50,000 52,000 52,000 52,000 0.0 0.0   Shareholders equity total   10,591 11,082 11,673 14,165 14,421 14,739 8,739 8,739   Interest-bearing liabilities   25,215 24,818 33,477 31,582 30,041 30,048 0.0 0.0   Balance sheet total (assets)   51,273 51,836 52,224 53,413 52,037 52,408 8,739 8,739   Net Debt   24,103 24,551 33,306 31,199 30,041 29,700 -8,739 -8,739     See the entire balance sheet 1000.0 Volume  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/9 2024 2024/9 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   1,790 1,730 1,856 2,062 772 2,366 0.0 0.0   Gross profit growth   7.1% -3.4% 7.3% 11.1% -62.6% 206.6% -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)   51,273 51,836 52,224 53,413 52,037 52,408 8,739 8,739   Balance sheet change%   -0.5% 1.1% 0.7% 2.3% -2.6% 0.7% -83.3% 0.0%   Added value   752.7 1,729.7 1,856.1 4,061.7 771.8 1,827.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,038 0 0 2,000 0 0 -52,000 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  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/9 2024 2024/9 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 (%)   42.0% 100.0% 100.0% 197.0% 100.0% 77.2% 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 %   1.5% 3.4% 3.6% 7.7% 1.5% 3.5% 0.0% 0.0%   ROI %   1.8% 4.1% 3.9% 7.8% 1.5% 3.5% 0.0% 0.0%   ROE %   -2.4% 4.5% 5.2% 19.3% 1.8% 2.2% 0.0% 0.0%   1000.0 Solidity  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   20.7% 21.4% 22.4% 26.5% 27.7% 28.1% 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, %   1,346.4% 1,419.4% 1,794.4% 1,513.3% 3,892.3% 1,255.2% 0.0% 0.0%   Gearing %   238.1% 224.0% 286.8% 222.9% 208.3% 203.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 4.4% 3.8% 3.5% 1.4% 4.7% 0.0% 0.0%   1000.0 Liquidity  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.1 0.2 0.2 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,111.7 266.8 171.1 383.3 0.0 348.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/9 2024 2024/9 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   -9,352.3 -9,135.2 -8,825.0 -9,816.6 -10,732.0 -8,805.5 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 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/9 2024 2024/9 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