Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOBE 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   4.1% 2.6% 3.7% 2.2% 3.6% 3.6% 10.1% 10.1%   Credit score (0-100)   50 61 50 65 51 53 24 24   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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   223 220 245 287 214 224 0.0 0.0   EBITDA   1,500 420 144 564 91.9 101 0.0 0.0   EBIT   859 320 139 364 91.9 101 0.0 0.0   Pre-tax profit (PTP)   830.6 288.7 102.7 323.8 59.9 68.2 0.0 0.0   Net earnings   653.2 242.5 63.7 252.3 46.7 55.2 0.0 0.0   Pre-tax profit without non-rec. items   831 289 103 324 59.9 68.2 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   3,100 3,200 3,200 3,400 3,400 3,400 0.0 0.0   Shareholders equity total   1,059 1,301 1,365 1,617 1,664 1,719 1,669 1,669   Interest-bearing liabilities   1,711 1,606 1,533 1,463 1,392 1,321 0.0 0.0   Balance sheet total (assets)   3,200 3,367 3,403 3,608 3,563 3,568 1,669 1,669   Net Debt   1,634 1,455 1,361 1,355 1,335 1,247 -1,669 -1,669     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   223 220 245 287 214 224 0.0 0.0   Gross profit growth   -69.6% -1.2% 11.3% 17.0% -25.4% 4.7% -100.0% 0.0%   Employees   0 0 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)   3,200 3,367 3,403 3,608 3,563 3,568 1,669 1,669   Balance sheet change%   16.6% 5.2% 1.1% 6.0% -1.3% 0.2% -53.2% 0.0%   Added value   861.2 320.1 144.5 363.8 91.9 100.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   636 100 -5 200 0 0 -3,400 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 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 (%)   385.5% 145.4% 56.7% 126.9% 43.0% 45.0% 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 %   28.9% 9.7% 4.1% 10.4% 2.8% 3.0% 0.0% 0.0%   ROI %   30.6% 10.1% 4.2% 10.8% 2.9% 3.1% 0.0% 0.0%   ROE %   78.5% 20.6% 4.8% 16.9% 2.8% 3.3% 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 %   33.1% 38.6% 40.1% 44.8% 46.7% 48.2% 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, %   109.0% 346.3% 941.8% 240.4% 1,451.8% 1,238.2% 0.0% 0.0%   Gearing %   161.6% 123.4% 112.3% 90.4% 83.7% 76.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.9% 2.3% 2.8% 2.8% 2.9% 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   0.4 0.8 1.0 1.2 1.1 1.2 0.0 0.0   Current Ratio   0.4 0.8 1.0 1.2 1.1 1.2 0.0 0.0   Cash and cash equivalent   76.5 151.2 172.3 107.4 57.4 73.8 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   -153.1 -35.1 -4.2 29.9 15.2 23.8 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  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 0 144 364 92 101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 144 564 92 101 0 0   EBIT / employee   0 0 139 364 92 101 0 0   Net earnings / employee   0 0 64 252 47 55 0 0