Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET HØJ ANDERSEN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.5% 1.5% 1.4% 9.0% 3.5% 3.1% 6.8% 6.8%   Credit score (0-100)   77 76 76 26 52 57 35 35   Credit rating   A A A BB BBB BBB BBB BBB   Credit limit (kDKK)   386.0 472.3 904.1 0.0 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   604 639 426 188 -125 -160 0.0 0.0   EBITDA   304 339 126 -112 -425 -210 0.0 0.0   EBIT   304 339 5,826 447 -425 -210 0.0 0.0   Pre-tax profit (PTP)   18,843.0 12,044.0 39,453.0 -16,780.0 20,729.0 23,129.4 0.0 0.0   Net earnings   14,687.0 9,304.0 30,856.0 -13,863.0 17,126.0 18,020.7 0.0 0.0   Pre-tax profit without non-rec. items   18,843 12,044 39,453 -16,780 20,729 23,129 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   9,300 9,300 15,000 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   120,645 129,581 160,061 145,817 162,550 180,164 177,714 177,714   Interest-bearing liabilities   0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   124,488 133,875 164,031 146,042 163,248 180,490 177,714 177,714   Net Debt   -114,486 -123,874 -147,631 -143,138 -162,348 -178,891 -177,714 -177,714     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   604 639 426 188 -125 -160 0.0 0.0   Gross profit growth   -37.0% 5.8% -33.3% -55.9% 0.0% -28.2% 0.0% 0.0%   Employees   2 2 2 2 2 2 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)   124,488 133,875 164,031 146,042 163,248 180,490 177,714 177,714   Balance sheet change%   15.3% 7.5% 22.5% -11.0% 11.8% 10.6% -1.5% 0.0%   Added value   304.0 339.0 5,826.0 447.0 -425.0 -210.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 5,700 -15,000 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -1.0 -2.0 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 (%)   50.3% 53.1% 1,367.6% 237.8% 340.0% 131.2% 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 %   16.3% 9.4% 26.5% 5.1% 14.4% 15.6% 0.0% 0.0%   ROI %   16.4% 9.6% 26.7% 5.1% 14.5% 15.7% 0.0% 0.0%   ROE %   12.9% 7.4% 21.3% -9.1% 11.1% 10.5% 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 %   96.9% 96.8% 97.6% 99.8% 99.6% 99.8% 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, %   -37,659.9% -36,541.0% -117,167.5% 127,801.8% 38,199.5% 85,060.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 4,944,200.0% 317,200.0% 0.0% 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   70.7 57.9 358.2 649.1 233.9 676.0 0.0 0.0   Current Ratio   70.7 57.9 358.2 649.1 233.9 676.0 0.0 0.0   Cash and cash equivalent   114,486.0 123,874.0 147,631.0 143,139.0 162,348.0 178,890.8 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   3,231.0 5,848.0 2,356.0 14,742.0 11,571.0 4,299.4 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  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   152 170 2,913 224 -213 -105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   152 170 63 -56 -213 -105 0 0   EBIT / employee   152 170 2,913 224 -213 -105 0 0   Net earnings / employee   7,344 4,652 15,428 -6,932 8,563 9,010 0 0