Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOBRO EJENDOMSKONTOR EJENDOMSMÆGLERSELSKAB 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.2% 1.4% 1.0% 0.8% 0.8% 1.4% 8.5% 8.3%   Credit score (0-100)   84 80 87 92 93 77 29 30   Credit rating   A A A AA AA A BB BB   Credit limit (kDKK)   251.8 87.2 701.4 944.9 1,206.7 75.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   114 -118 609 304 1,059 303 0.0 0.0   EBITDA   -697 1,378 -20.5 184 708 -177 0.0 0.0   EBIT   -518 386 149 184 808 -477 0.0 0.0   Pre-tax profit (PTP)   101.0 1,144.8 1,542.6 1,687.3 2,101.3 -81.0 0.0 0.0   Net earnings   218.7 891.4 1,250.8 1,421.5 1,781.3 -67.3 0.0 0.0   Pre-tax profit without non-rec. items   101 1,145 1,543 1,687 2,101 -81.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   8,013 8,933 8,727 8,727 8,838 8,538 0.0 0.0   Shareholders equity total   10,244 9,935 10,886 10,508 12,175 10,907 10,407 10,407   Interest-bearing liabilities   3,330 3,105 2,870 2,631 2,394 2,157 0.0 0.0   Balance sheet total (assets)   13,683 13,392 14,520 13,653 15,191 13,565 10,407 10,407   Net Debt   199 800 -979 -288 -3,748 -2,575 -10,407 -10,407     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   114 -118 609 304 1,059 303 0.0 0.0   Gross profit growth   -52.7% 0.0% 0.0% -50.1% 248.5% -71.3% -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)   13,683 13,392 14,520 13,653 15,191 13,565 10,407 10,407   Balance sheet change%   -4.1% -2.1% 8.4% -6.0% 11.3% -10.7% -23.3% 0.0%   Added value   -396.5 477.8 179.5 183.7 808.3 -476.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -542 738 -326 0 111 -300 -8,538 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -455.8% -326.4% 24.6% 60.5% 76.3% -157.1% 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 %   7.0% 8.8% 11.3% 13.2% 14.8% 2.7% 0.0% 0.0%   ROI %   7.0% 8.9% 11.5% 13.5% 15.1% 2.8% 0.0% 0.0%   ROE %   2.1% 8.8% 12.0% 13.3% 15.7% -0.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   74.9% 74.2% 75.0% 77.0% 80.2% 80.5% 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, %   -28.6% 58.1% 4,771.3% -157.0% -529.1% 1,457.5% 0.0% 0.0%   Gearing %   32.5% 31.3% 26.4% 25.0% 19.7% 19.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.4% 1.6% 1.0% 6.1% 1.4% 20.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   9.8 6.7 6.0 7.3 12.9 11.6 0.0 0.0   Current Ratio   9.8 6.7 5.9 7.3 12.5 11.4 0.0 0.0   Cash and cash equivalent   3,130.5 2,305.2 3,848.5 2,919.8 6,141.5 4,731.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,612.1 803.9 1,170.4 239.8 1,706.0 318.5 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -397 478 179 184 808 -477 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -697 1,378 -21 184 708 -177 0 0   EBIT / employee   -518 386 149 184 808 -477 0 0   Net earnings / employee   219 891 1,251 1,422 1,781 -67 0 0