Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HG Ejendomsudlejning 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   14.9% 7.2% 2.4% 2.3% 1.7% 3.6% 20.5% 20.1%   Credit score (0-100)   15 35 63 63 72 52 5 6   Credit rating   BB BBB BBB BBB A BBB B B   Credit limit (kDKK)   -0.0 -0.0 0.0 0.0 1.5 0.0 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   0.2 54.3 561 537 1,631 1,257 0.0 0.0   EBITDA   0.2 54.3 561 537 1,631 1,257 0.0 0.0   EBIT   0.2 54.3 561 374 1,468 1,094 0.0 0.0   Pre-tax profit (PTP)   -47.8 -12.0 395.5 199.2 269.1 -400.1 0.0 0.0   Net earnings   -47.8 0.7 308.5 159.5 209.9 -312.8 0.0 0.0   Pre-tax profit without non-rec. items   -47.8 -12.0 395 199 269 -400 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   1,174 2,311 11,205 21,003 29,438 29,599 0.0 0.0   Shareholders equity total   -237 -236 72.0 232 441 129 78.7 78.7   Interest-bearing liabilities   1,452 2,588 12,083 17,091 29,223 29,817 0.0 0.0   Balance sheet total (assets)   1,226 2,381 12,870 25,222 31,784 31,443 78.7 78.7   Net Debt   1,436 2,586 12,059 17,091 28,791 29,817 -78.7 -78.7     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   0.2 54.3 561 537 1,631 1,257 0.0 0.0   Gross profit growth   0.0% 22,888.6% 934.1% -4.2% 203.5% -22.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,226 2,381 12,870 25,222 31,784 31,443 79 79   Balance sheet change%   -2.9% 94.2% 440.4% 96.0% 26.0% -1.1% -99.7% 0.0%   Added value   0.2 54.3 561.1 537.3 1,630.8 1,257.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4 1,137 8,894 9,635 8,272 -2 -29,599 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   100.0% 100.0% 100.0% 69.6% 90.0% 87.0% 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 %   0.0% 2.7% 7.2% 2.4% 5.1% 3.9% 0.0% 0.0%   ROI %   0.0% 2.7% 7.4% 2.9% 6.0% 4.0% 0.0% 0.0%   ROE %   -3.8% 0.0% 25.1% 105.1% 62.4% -109.7% 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 %   -16.2% -9.0% 0.6% 0.9% 1.4% 0.4% 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, %   608,291.5% 4,766.3% 2,149.3% 3,180.9% 1,765.5% 2,371.7% 0.0% 0.0%   Gearing %   -612.3% -1,094.2% 16,777.8% 7,380.8% 6,619.7% 23,170.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.3% 2.3% 1.7% 5.2% 5.6% 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   0.0 0.0 0.8 0.4 0.3 0.2 0.0 0.0   Current Ratio   0.1 0.1 0.8 0.4 0.3 0.2 0.0 0.0   Cash and cash equivalent   16.8 1.8 24.5 0.0 431.6 0.0 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   -608.5 -1,014.8 -471.7 -6,160.1 -5,245.9 -6,030.4 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0