Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JHL EJENDOMME A/S 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.7% 0.9% 1.2% 0.7% 0.9% 0.7% 8.3% 8.3%   Credit score (0-100)   94 89 82 93 89 93 29 29   Credit rating   AA A A AA A AA BB BB   Credit limit (kDKK)   662.2 521.9 204.5 836.5 693.6 973.1 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   966 853 996 885 779 1,182 0.0 0.0   EBITDA   964 852 -601 1,361 777 1,179 0.0 0.0   EBIT   964 852 185 1,122 777 1,179 0.0 0.0   Pre-tax profit (PTP)   729.6 606.6 -63.1 1,446.0 768.0 870.9 0.0 0.0   Net earnings   596.3 451.5 -101.4 1,127.9 597.9 679.3 0.0 0.0   Pre-tax profit without non-rec. items   730 607 -63.1 1,446 768 871 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   16,700 16,982 14,664 14,903 15,573 17,668 0.0 0.0   Shareholders equity total   6,813 7,363 7,490 8,618 9,216 9,895 9,395 9,395   Interest-bearing liabilities   8,935 8,537 6,405 5,540 6,442 5,612 0.0 0.0   Balance sheet total (assets)   16,982 17,168 14,950 15,214 16,749 18,619 9,395 9,395   Net Debt   8,935 8,456 6,405 5,540 6,442 5,612 -9,395 -9,395     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   966 853 996 885 779 1,182 0.0 0.0   Gross profit growth   -14.0% -11.6% 16.7% -11.1% -12.0% 51.7% -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)   16,982 17,168 14,950 15,214 16,749 18,619 9,395 9,395   Balance sheet change%   0.7% 1.1% -12.9% 1.8% 10.1% 11.2% -49.5% 0.0%   Added value   964.2 851.6 184.9 1,121.9 776.7 1,179.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 282 -2,318 239 670 2,095 -17,668 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  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 (%)   99.8% 99.8% 18.6% 126.8% 99.7% 99.8% 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 %   5.7% 5.0% 1.2% 11.0% 6.5% 6.8% 0.0% 0.0%   ROI %   5.9% 5.2% 1.2% 11.4% 6.8% 7.2% 0.0% 0.0%   ROE %   9.1% 6.4% -1.4% 14.0% 6.7% 7.1% 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 %   40.1% 42.9% 50.1% 56.6% 55.0% 53.1% 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, %   926.6% 993.0% -1,065.7% 407.1% 829.4% 475.9% 0.0% 0.0%   Gearing %   131.1% 116.0% 85.5% 64.3% 69.9% 56.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.8% 3.3% 3.6% 4.6% 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   0.1 0.1 0.2 0.2 0.4 0.3 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.2 0.4 0.3 0.0 0.0   Cash and cash equivalent   0.0 81.2 0.0 0.0 0.0 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   -1,878.6 -2,108.1 -1,394.9 -1,373.8 -1,955.5 -1,834.8 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 2019/6 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   964 852 185 1,122 777 1,179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   964 852 -601 1,361 777 1,179 0 0   EBIT / employee   964 852 185 1,122 777 1,179 0 0   Net earnings / employee   596 452 -101 1,128 598 679 0 0