Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DH EJENDOMME ESBJERG 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.2% 1.2% 1.2% 1.4% 1.2% 1.0% 8.9% 8.9%   Credit score (0-100)   68 82 81 77 82 86 28 28   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 86.8 48.9 23.2 124.6 296.2 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   353 393 637 655 639 852 0.0 0.0   EBITDA   353 393 338 655 639 779 0.0 0.0   EBIT   161 2,376 418 640 1,214 751 0.0 0.0   Pre-tax profit (PTP)   79.3 2,310.8 323.4 584.3 1,157.4 598.8 0.0 0.0   Net earnings   77.1 1,813.4 267.8 471.0 883.9 470.4 0.0 0.0   Pre-tax profit without non-rec. items   79.3 2,311 323 584 1,157 599 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   5,829 12,670 10,641 13,145 13,720 23,054 0.0 0.0   Shareholders equity total   1,755 3,568 2,336 2,807 3,691 4,161 4,036 4,036   Interest-bearing liabilities   4,305 9,486 7,948 9,265 8,966 17,740 0.0 0.0   Balance sheet total (assets)   6,751 14,190 11,275 13,155 13,944 23,137 4,036 4,036   Net Debt   4,305 9,486 7,948 9,259 8,846 17,661 -4,036 -4,036     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   353 393 637 655 639 852 0.0 0.0   Gross profit growth   27.6% 11.2% 62.0% 2.9% -2.5% 33.5% -100.0% 0.0%   Employees   0 0 0 0 0 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)   6,751 14,190 11,275 13,155 13,944 23,137 4,036 4,036   Balance sheet change%   -6.3% 110.2% -20.5% 16.7% 6.0% 65.9% -82.6% 0.0%   Added value   161.0 2,375.5 417.9 639.9 1,213.7 751.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,355 6,841 -2,029 2,504 575 9,334 -23,054 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  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 (%)   45.5% 604.3% 65.6% 97.7% 190.0% 88.2% 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 %   2.3% 23.8% 3.3% 5.3% 9.0% 4.1% 0.0% 0.0%   ROI %   2.4% 24.6% 3.4% 5.4% 9.2% 4.1% 0.0% 0.0%   ROE %   4.5% 68.1% 9.1% 18.3% 27.2% 12.0% 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 %   26.1% 25.2% 20.8% 21.4% 26.6% 18.1% 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, %   1,217.8% 2,413.0% 2,354.8% 1,413.2% 1,385.1% 2,267.6% 0.0% 0.0%   Gearing %   245.3% 265.8% 340.2% 330.1% 242.9% 426.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.6% 1.1% 0.7% 0.6% 1.2% 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   0.1 1.7 0.8 0.0 0.2 0.0 0.0 0.0   Current Ratio   1.1 1.6 0.7 0.0 0.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5.5 119.8 79.0 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   48.4 592.1 -247.2 -868.7 -817.0 -4,064.9 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 0 0 0 0 751 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 779 0 0   EBIT / employee   0 0 0 0 0 751 0 0   Net earnings / employee   0 0 0 0 0 470 0 0