Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hensberg Ejendomme A/S 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 N/A 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   0.0% 0.8% 0.9% 1.0% 1.6% 1.6% 7.8% 7.8%   Credit score (0-100)   0 91 89 87 74 75 31 31   Credit rating   N/A AA A A A A BB BB   Credit limit (kDKK)   0.0 7,525.7 7,272.4 6,231.0 222.8 229.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 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   0.0 5,091 4,887 5,115 5,491 6,460 0.0 0.0   EBITDA   0.0 5,091 4,887 5,115 5,491 6,347 0.0 0.0   EBIT   0.0 2,301 2,120 2,064 2,415 3,357 0.0 0.0   Pre-tax profit (PTP)   0.0 1,480.5 1,243.6 10,140.6 -1,937.5 -1,799.3 0.0 0.0   Net earnings   0.0 1,512.9 969.9 7,909.7 -1,511.2 -1,403.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,481 1,244 10,141 -1,937 -1,799 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 216,004 220,553 223,236 220,258 217,576 0.0 0.0   Shareholders equity total   0.0 89,988 90,958 98,868 87,998 86,595 86,095 86,095   Interest-bearing liabilities   0.0 129,394 124,314 122,830 118,072 138,741 0.0 0.0   Balance sheet total (assets)   0.0 234,174 239,642 248,934 239,837 249,360 86,095 86,095   Net Debt   0.0 129,098 123,886 122,830 114,764 134,357 -86,095 -86,095     See the entire balance sheet 1000.0 Volume  2019 N/A 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   0.0 5,091 4,887 5,115 5,491 6,460 0.0 0.0   Gross profit growth   0.0% 0.0% -4.0% 4.7% 7.3% 17.6% -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)   0 234,174 239,642 248,934 239,837 249,360 86,095 86,095   Balance sheet change%   0.0% 0.0% 2.3% 3.9% -3.7% 4.0% -65.5% 0.0%   Added value   0.0 5,090.8 4,886.6 5,115.4 5,466.8 6,347.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 213,214 1,782 -370 -6,054 -5,673 -217,576 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   0.0% 45.2% 43.4% 40.3% 44.0% 52.0% 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 %   0.0% 1.0% 1.0% 4.7% 1.0% 1.5% 0.0% 0.0%   ROI %   0.0% 1.1% 1.1% 5.0% 1.1% 1.7% 0.0% 0.0%   ROE %   0.0% 1.7% 1.1% 8.3% -1.6% -1.6% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 38.4% 38.0% 39.7% 36.7% 34.7% 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, %   0.0% 2,535.9% 2,535.2% 2,401.2% 2,090.0% 2,116.8% 0.0% 0.0%   Gearing %   0.0% 143.8% 136.7% 124.2% 134.2% 160.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.4% 0.9% 1.0% 3.7% 4.3% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.7 0.9 1.1 0.6 0.6 0.0 0.0   Current Ratio   0.0 1.7 0.9 1.1 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 295.4 427.5 0.0 3,308.3 4,383.3 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 7,427.9 -1,018.2 1,308.3 -12,012.8 -21,241.2 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 N/A 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   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