Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HL Udlejningsejendomme 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   4.8% 4.7% 4.9% 4.5% 3.0% 2.7% 11.9% 11.9%   Credit score (0-100)   46 45 43 46 57 60 20 20   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   23.2 199 291 253 418 516 0.0 0.0   EBITDA   -0.6 189 291 228 418 516 0.0 0.0   EBIT   -2.8 185 284 213 395 492 0.0 0.0   Pre-tax profit (PTP)   -43.8 126.0 166.9 96.0 247.5 334.2 0.0 0.0   Net earnings   -33.5 97.5 128.6 71.6 193.1 256.6 0.0 0.0   Pre-tax profit without non-rec. items   -43.8 126 167 96.0 248 334 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   2,728 3,490 3,579 3,710 4,493 4,495 0.0 0.0   Shareholders equity total   -79.7 17.9 146 218 411 668 628 628   Interest-bearing liabilities   2,865 3,297 3,266 3,275 3,832 3,582 0.0 0.0   Balance sheet total (assets)   2,932 3,505 3,597 3,728 4,537 4,569 628 628   Net Debt   2,681 3,296 3,262 3,275 3,815 3,531 -628 -628     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   23.2 199 291 253 418 516 0.0 0.0   Gross profit growth   -77.8% 755.8% 46.5% -13.0% 64.9% 23.5% -100.0% 0.0%   Employees   1 1 1 1 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)   2,932 3,505 3,597 3,728 4,537 4,569 628 628   Balance sheet change%   101.6% 19.6% 2.6% 3.6% 21.7% 0.7% -86.3% 0.0%   Added value   -0.6 188.5 291.1 228.2 410.2 515.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,326 759 82 116 760 -21 -4,495 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -12.2% 93.1% 97.5% 84.2% 94.7% 95.5% 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 %   -0.1% 5.7% 8.0% 5.9% 9.6% 10.9% 0.0% 0.0%   ROI %   -0.1% 6.0% 8.5% 6.2% 10.2% 11.7% 0.0% 0.0%   ROE %   -1.5% 6.6% 156.5% 39.3% 61.4% 47.6% 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 %   -2.7% 0.5% 4.2% 6.0% 9.4% 15.1% 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, %   -420,177.4% 1,748.4% 1,120.4% 1,435.4% 913.6% 684.7% 0.0% 0.0%   Gearing %   -3,595.7% 18,463.4% 2,229.2% 1,502.0% 931.9% 536.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.9% 3.6% 3.6% 4.2% 4.4% 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   0.1 0.0 0.0 0.0 0.0 0.2 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   184.4 1.1 3.9 0.0 16.9 51.2 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   -2,390.8 -1,580.1 -1,499.4 -634.7 -1,018.5 -530.3 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   -1 189 291 228 410 516 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1 189 291 228 418 516 0 0   EBIT / employee   -3 185 284 213 395 492 0 0   Net earnings / employee   -34 98 129 72 193 257 0 0