Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stenhøj 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.1% 1.0% 1.1% 0.7% 0.8% 0.9% 7.8% 7.8%   Credit score (0-100)   86 87 84 93 91 89 31 31   Credit rating   A A A AA AA A BB BB   Credit limit (kDKK)   786.7 2,144.9 2,454.0 7,682.2 6,862.5 6,628.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,290 8,222 7,144 9,845 10,991 11,684 0.0 0.0   EBITDA   5,601 7,398 6,252 8,382 9,594 10,580 0.0 0.0   EBIT   5,570 13,769 27,471 28,633 10,064 7,264 0.0 0.0   Pre-tax profit (PTP)   5,623.5 13,607.7 25,887.1 30,130.2 7,599.8 2,827.1 0.0 0.0   Net earnings   4,386.3 10,626.1 20,179.9 23,501.6 5,927.5 2,205.2 0.0 0.0   Pre-tax profit without non-rec. items   5,623 13,608 25,887 30,130 7,600 2,827 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   100,813 114,204 135,327 209,065 226,958 243,049 0.0 0.0   Shareholders equity total   17,770 28,396 48,576 72,078 78,005 80,211 80,081 80,081   Interest-bearing liabilities   76,161 87,365 73,253 116,255 120,445 141,075 0.0 0.0   Balance sheet total (assets)   101,400 125,800 136,352 211,106 229,136 244,584 80,081 80,081   Net Debt   76,139 76,512 73,053 115,602 120,408 141,006 -80,081 -80,081     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   6,290 8,222 7,144 9,845 10,991 11,684 0.0 0.0   Gross profit growth   57.4% 30.7% -13.1% 37.8% 11.6% 6.3% -100.0% 0.0%   Employees   0 2 2 2 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% -33.3% -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)   101,400 125,800 136,352 211,106 229,136 244,584 80,081 80,081   Balance sheet change%   15.6% 24.1% 8.4% 54.8% 8.5% 6.7% -67.3% 0.0%   Added value   5,600.6 13,771.6 27,508.9 28,671.0 10,101.5 7,265.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13,896 13,388 21,086 73,700 17,853 16,090 -243,049 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   88.6% 167.5% 384.5% 290.8% 91.6% 62.2% 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 %   8.1% 13.5% 21.1% 18.0% 4.6% 3.1% 0.0% 0.0%   ROI %   8.4% 14.0% 21.8% 18.6% 4.8% 3.2% 0.0% 0.0%   ROE %   28.2% 46.0% 52.4% 39.0% 7.9% 2.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   17.5% 22.6% 35.6% 34.1% 34.0% 32.8% 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, %   1,359.5% 1,034.3% 1,168.6% 1,379.1% 1,255.0% 1,332.7% 0.0% 0.0%   Gearing %   428.6% 307.7% 150.8% 161.3% 154.4% 175.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.1% 2.2% 1.2% 2.1% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.6 0.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.6 0.1 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   22.9 10,852.2 199.5 652.8 37.0 68.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -18,258.8 -8,833.2 -16,085.7 -31,580.6 -46,702.3 -52,979.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 6,886 13,754 14,336 3,367 3,633 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 3,699 3,126 4,191 3,198 5,290 0 0   EBIT / employee   0 6,884 13,736 14,317 3,355 3,632 0 0   Net earnings / employee   0 5,313 10,090 11,751 1,976 1,103 0 0