Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENRIK THERS 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   4.8% 5.2% 4.2% 7.9% 6.2% 5.5% 11.4% 11.4%   Credit score (0-100)   46 43 47 30 37 41 21 21   Credit rating   BBB BBB BBB BB 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   16.2 45.9 49.4 87.1 108 114 0.0 0.0   EBITDA   16.2 45.9 49.4 87.1 108 114 0.0 0.0   EBIT   16.2 45.3 49.4 -198 -92.4 114 0.0 0.0   Pre-tax profit (PTP)   -89.8 -42.8 -15.3 -240.9 -133.7 77.6 0.0 0.0   Net earnings   -114.6 -33.5 -12.0 -250.6 -148.3 60.5 0.0 0.0   Pre-tax profit without non-rec. items   -89.8 -42.8 -15.3 -241 -134 77.6 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   2,060 2,135 2,135 2,000 1,800 1,800 0.0 0.0   Shareholders equity total   -2.5 -36.0 1,152 901 753 814 689 689   Interest-bearing liabilities   2,296 2,306 1,039 1,039 1,015 911 0.0 0.0   Balance sheet total (assets)   2,383 2,381 2,269 2,027 1,842 1,819 689 689   Net Debt   2,231 2,111 940 1,039 982 892 -689 -689     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   16.2 45.9 49.4 87.1 108 114 0.0 0.0   Gross profit growth   -98.7% 183.0% 7.8% 76.2% 23.5% 5.9% -100.0% 0.0%   Employees   0 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)   2,383 2,381 2,269 2,027 1,842 1,819 689 689   Balance sheet change%   -8.9% -0.1% -4.7% -10.7% -9.2% -1.2% -62.2% 0.0%   Added value   16.2 45.3 49.4 -197.9 -92.4 113.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 75 0 -135 -200 0 -1,800 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 -1.0 -2.0 1.0 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 (%)   100.0% 98.7% 100.0% -227.3% -85.9% 100.0% 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 %   0.9% 2.2% 2.1% -9.2% -4.8% 6.2% 0.0% 0.0%   ROI %   0.9% 2.3% 2.2% -9.6% -5.0% 6.5% 0.0% 0.0%   ROE %   -4.6% -1.4% -0.7% -24.4% -17.9% 7.7% 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 %   -0.1% -1.5% 52.1% 45.8% 42.2% 46.2% 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, %   13,762.6% 4,602.3% 1,902.4% 1,192.5% 913.4% 783.4% 0.0% 0.0%   Gearing %   -91,969.8% -6,401.5% 90.2% 115.2% 134.7% 112.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.1% 3.9% 4.1% 4.0% 3.8% 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   0.2 0.2 0.9 0.1 0.2 0.1 0.0 0.0   Current Ratio   0.2 0.2 0.7 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   65.7 195.4 99.1 0.0 32.2 19.4 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   -1,026.3 -1,194.0 -66.3 -243.8 -255.6 -260.1 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   0 45 49 -198 -92 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 46 49 87 108 114 0 0   EBIT / employee   0 45 49 -198 -92 114 0 0   Net earnings / employee   0 -34 -12 -251 -148 61 0 0