Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AHC 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1.1% 0.7% 0.7% 0.7% 0.8% 0.7% 8.3% 8.3%   Credit score (0-100)   87 94 95 94 91 92 30 30   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   256.0 584.8 818.5 816.1 764.9 800.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,556 1,734 1,837 1,997 1,720 1,800 0.0 0.0   EBITDA   1,556 1,734 1,837 1,997 1,720 1,800 0.0 0.0   EBIT   1,253 1,370 1,473 1,616 1,329 1,345 0.0 0.0   Pre-tax profit (PTP)   976.7 1,060.7 1,110.4 1,166.9 764.8 468.6 0.0 0.0   Net earnings   773.8 840.0 878.9 923.0 609.6 379.8 0.0 0.0   Pre-tax profit without non-rec. items   977 1,061 1,110 1,167 765 469 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   16,913 20,074 19,711 20,438 20,576 24,580 0.0 0.0   Shareholders equity total   4,737 5,577 6,456 7,379 6,988 7,368 7,243 7,243   Interest-bearing liabilities   11,438 13,813 15,242 15,148 15,916 17,932 0.0 0.0   Balance sheet total (assets)   17,298 20,598 22,939 23,798 24,430 26,573 7,243 7,243   Net Debt   11,437 13,757 12,449 14,170 12,677 16,541 -7,243 -7,243     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,556 1,734 1,837 1,997 1,720 1,800 0.0 0.0   Gross profit growth   0.1% 11.4% 5.9% 8.7% -13.9% 4.6% -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)   17,298 20,598 22,939 23,798 24,430 26,573 7,243 7,243   Balance sheet change%   12.9% 19.1% 11.4% 3.7% 2.7% 8.8% -72.7% 0.0%   Added value   1,556.2 1,734.0 1,836.8 1,997.0 1,709.6 1,799.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,722 2,798 -727 347 -253 3,549 -24,580 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   80.5% 79.0% 80.2% 80.9% 77.2% 74.7% 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 %   7.7% 7.2% 7.2% 6.9% 5.5% 5.4% 0.0% 0.0%   ROI %   8.1% 7.6% 7.5% 7.2% 5.8% 5.6% 0.0% 0.0%   ROE %   17.8% 16.3% 14.6% 13.3% 8.5% 5.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   27.4% 27.1% 28.1% 31.0% 28.6% 27.7% 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, %   734.9% 793.4% 677.8% 709.6% 736.9% 919.0% 0.0% 0.0%   Gearing %   241.5% 247.7% 236.1% 205.3% 227.8% 243.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.5% 3.1% 3.0% 3.6% 5.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.3 0.3 0.3 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   1.2 56.6 2,792.9 977.9 3,239.7 1,391.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -4,843.1 -7,704.9 -5,572.0 -6,008.7 -7,217.0 -8,566.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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