Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H.O.N. 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.0% 1.6% 0.7% 0.8% 0.6% 0.7% 7.3% 7.2%   Credit score (0-100)   71 77 94 92 96 94 10 10   Credit rating   A A AA AA AA AA BBB BBB   Credit limit (kDKK)   5.1 75.5 3,144.1 2,815.1 3,028.9 3,313.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   51.4 380 309 496 349 302 0.0 0.0   EBITDA   -390 29.5 63.4 163 -49.4 -164 0.0 0.0   EBIT   -419 0.0 37.1 163 -49.4 -164 0.0 0.0   Pre-tax profit (PTP)   -433.5 -710.6 3,706.6 2,539.4 1,666.3 6,468.3 0.0 0.0   Net earnings   -403.2 -590.8 2,890.5 1,978.7 1,296.0 5,037.3 0.0 0.0   Pre-tax profit without non-rec. items   -433 -711 3,707 2,539 1,666 6,468 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   5,526 5,496 5,470 5,470 5,470 5,470 0.0 0.0   Shareholders equity total   26,732 25,941 28,622 30,390 31,476 35,514 23,322 23,322   Interest-bearing liabilities   0.0 0.0 0.0 0.0 420 0.0 0.0 0.0   Balance sheet total (assets)   27,289 26,313 29,753 31,890 32,580 37,357 23,322 23,322   Net Debt   -21,588 -20,637 -24,177 -26,376 -26,648 -31,844 -23,322 -23,322     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   51.4 380 309 496 349 302 0.0 0.0   Gross profit growth   -83.8% 639.8% -18.6% 60.3% -29.5% -13.6% -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)   27,289 26,313 29,753 31,890 32,580 37,357 23,322 23,322   Balance sheet change%   -4.4% -3.6% 13.1% 7.2% 2.2% 14.7% -37.6% 0.0%   Added value   -389.6 29.5 63.4 163.0 -49.4 -164.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -59 -59 -53 0 0 0 -5,470 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -815.7% 0.0% 12.0% 32.9% -14.1% -54.4% 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 %   10.4% 2.1% 14.5% 9.6% 14.6% 23.8% 0.0% 0.0%   ROI %   10.7% 2.1% 14.8% 9.9% 15.0% 24.4% 0.0% 0.0%   ROE %   -1.5% -2.2% 10.6% 6.7% 4.2% 15.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   98.0% 98.6% 96.2% 95.3% 96.6% 95.1% 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, %   5,541.5% -69,867.3% -38,143.7% -16,184.5% 53,932.1% 19,390.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1,451.7% 875.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   50.5 56.1 29.8 34.7 39.2 21.0 0.0 0.0   Current Ratio   50.5 56.1 29.8 34.7 39.2 21.0 0.0 0.0   Cash and cash equivalent   21,588.3 20,637.4 24,176.6 26,376.0 27,068.7 31,844.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   9,486.1 9,154.3 10,732.9 2,587.3 134.5 -928.8 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -390 30 63 163 -49 -164 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -390 30 63 163 -49 -164 0 0   EBIT / employee   -419 0 37 163 -49 -164 0 0   Net earnings / employee   -403 -591 2,890 1,979 1,296 5,037 0 0