Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Henrik Buchberg 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   5.7% 5.3% 5.4% 5.5% 3.6% 3.9% 12.7% 12.5%   Credit score (0-100)   42 42 40 41 51 50 18 19   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   198 198 197 184 209 151 0.0 0.0   EBITDA   92.4 77.7 76.9 63.5 209 151 0.0 0.0   EBIT   48.1 33.4 32.6 19.2 164 106 0.0 0.0   Pre-tax profit (PTP)   45.0 28.4 26.9 12.8 167.0 109.6 0.0 0.0   Net earnings   38.2 19.0 21.0 10.0 130.2 85.1 0.0 0.0   Pre-tax profit without non-rec. items   45.0 28.4 26.9 12.8 167 110 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   896 851 807 763 718 674 0.0 0.0   Shareholders equity total   1,533 1,496 1,461 714 844 659 579 579   Interest-bearing liabilities   0.0 0.0 0.0 0.0 18.3 39.3 0.0 0.0   Balance sheet total (assets)   1,646 1,628 1,592 856 1,027 872 579 579   Net Debt   -750 -775 -785 -89.9 -17.2 -45.4 -579 -579     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   198 198 197 184 209 151 0.0 0.0   Gross profit growth   2.2% -0.2% -0.4% -6.8% 13.7% -27.8% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,646 1,628 1,592 856 1,027 872 579 579   Balance sheet change%   -1.7% -1.1% -2.2% -46.3% 20.0% -15.1% -33.6% 0.0%   Added value   92.4 77.7 76.9 63.5 208.6 150.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -89 -89 -89 -89 -89 -89 -674 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   24.3% 16.9% 16.6% 10.5% 78.8% 70.6% 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 %   2.9% 2.0% 2.0% 1.6% 17.8% 11.9% 0.0% 0.0%   ROI %   3.0% 2.1% 2.1% 1.6% 18.9% 12.5% 0.0% 0.0%   ROE %   2.5% 1.3% 1.4% 0.9% 16.7% 11.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   93.1% 91.9% 91.8% 83.4% 82.2% 75.6% 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, %   -811.8% -996.7% -1,020.5% -141.5% -8.3% -30.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 2.2% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 8.4% 10.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   15.6 13.5 15.4 1.6 4.9 2.1 0.0 0.0   Current Ratio   15.6 13.5 15.4 1.6 4.9 2.1 0.0 0.0   Cash and cash equivalent   750.3 774.6 785.1 89.9 35.5 84.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   702.2 719.6 734.3 34.2 245.5 102.1 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   92 78 77 64 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 78 77 64 0 0 0 0   EBIT / employee   48 33 33 19 0 0 0 0   Net earnings / employee   38 19 21 10 0 0 0 0