Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NHE 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   1.7% 1.6% 1.7% 1.6% 1.6% 2.0% 8.5% 8.3%   Credit score (0-100)   74 74 72 74 73 69 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3.9 9.3 6.6 15.2 11.7 1.3 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   1,485 1,488 1,484 1,483 1,482 1,477 0.0 0.0   EBITDA   1,485 1,488 1,484 1,483 1,482 1,477 0.0 0.0   EBIT   946 949 957 968 967 988 0.0 0.0   Pre-tax profit (PTP)   753.7 787.2 828.6 853.7 850.1 945.2 0.0 0.0   Net earnings   587.4 614.2 646.2 666.1 663.1 737.4 0.0 0.0   Pre-tax profit without non-rec. items   754 787 829 854 850 945 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   11,960 11,421 10,894 10,380 9,865 9,376 0.0 0.0   Shareholders equity total   3,999 4,613 5,259 5,925 6,588 7,325 7,200 7,200   Interest-bearing liabilities   6,197 5,148 3,864 3,460 1,480 209 0.0 0.0   Balance sheet total (assets)   12,054 11,810 10,998 11,268 9,938 9,380 7,200 7,200   Net Debt   6,102 5,135 3,851 2,572 1,407 209 -7,200 -7,200     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   1,485 1,488 1,484 1,483 1,482 1,477 0.0 0.0   Gross profit growth   0.0% 0.2% -0.3% -0.1% -0.1% -0.3% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   12,054 11,810 10,998 11,268 9,938 9,380 7,200 7,200   Balance sheet change%   -5.9% -2.0% -6.9% 2.5% -11.8% -5.6% -23.2% 0.0%   Added value   1,484.7 1,487.7 1,483.8 1,483.0 1,482.0 1,477.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,078 -1,078 -1,053 -1,029 -1,029 -978 -9,376 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 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 (%)   63.7% 63.8% 64.5% 65.3% 65.3% 66.9% 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% 8.0% 8.5% 8.7% 9.1% 10.2% 0.0% 0.0%   ROI %   7.9% 8.3% 8.9% 9.0% 9.5% 10.7% 0.0% 0.0%   ROE %   15.9% 14.3% 13.1% 11.9% 10.6% 10.6% 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 %   33.2% 39.1% 47.8% 52.6% 66.3% 78.1% 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, %   411.0% 345.2% 259.5% 173.4% 94.9% 14.2% 0.0% 0.0%   Gearing %   155.0% 111.6% 73.5% 58.4% 22.5% 2.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.0% 3.1% 3.2% 4.8% 5.2% 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   0.0 0.1 0.0 0.3 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.3 0.0 0.0 0.0 0.0   Cash and cash equivalent   94.8 12.8 13.8 888.1 73.3 0.0 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   -3,756.3 -3,262.6 -2,752.6 -2,252.3 -1,792.7 -643.9 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  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   0 0 0 0 1,482 1,477 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,482 1,477 0 0   EBIT / employee   0 0 0 0 967 988 0 0   Net earnings / employee   0 0 0 0 663 737 0 0