Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Høilund 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 N/A 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   0.0% 2.9% 2.6% 2.5% 2.6% 3.4% 17.8% 17.8%   Credit score (0-100)   0 58 60 62 61 54 8 8   Credit rating   N/A BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 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 N/A 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   0.0 284 365 342 345 560 0.0 0.0   EBITDA   0.0 284 365 342 345 560 0.0 0.0   EBIT   0.0 190 313 279 276 466 0.0 0.0   Pre-tax profit (PTP)   0.0 -46.6 131.5 4.8 -29.6 -105.2 0.0 0.0   Net earnings   0.0 -43.9 102.3 4.0 -16.8 -82.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -46.6 132 4.8 -29.6 -105 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 6,010 7,457 7,458 9,980 10,827 0.0 0.0   Shareholders equity total   0.0 380 482 486 469 387 347 347   Interest-bearing liabilities   0.0 7,166 7,204 7,236 9,634 10,495 0.0 0.0   Balance sheet total (assets)   0.0 7,791 7,963 7,986 10,292 11,237 347 347   Net Debt   0.0 5,413 6,738 6,798 9,449 10,311 -347 -347     See the entire balance sheet 1000.0 Volume  2019 N/A 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   0.0 284 365 342 345 560 0.0 0.0   Gross profit growth   0.0% 0.0% 28.7% -6.3% 0.8% 62.2% -100.0% 0.0%   Employees   0 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)   0 7,791 7,963 7,986 10,292 11,237 347 347   Balance sheet change%   0.0% 0.0% 2.2% 0.3% 28.9% 9.2% -96.9% 0.0%   Added value   0.0 283.7 365.2 342.3 338.9 559.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 5,917 1,395 -62 2,452 754 -10,827 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   0.0% 66.9% 85.8% 81.6% 80.0% 83.3% 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% 2.4% 4.0% 3.5% 3.0% 4.3% 0.0% 0.0%   ROI %   0.0% 2.5% 4.1% 3.6% 3.1% 4.5% 0.0% 0.0%   ROE %   0.0% -11.6% 23.7% 0.8% -3.5% -19.2% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 4.9% 6.1% 6.1% 4.6% 3.4% 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, %   0.0% 1,908.0% 1,845.3% 1,985.9% 2,737.7% 1,842.0% 0.0% 0.0%   Gearing %   0.0% 1,887.2% 1,494.7% 1,488.9% 2,053.3% 2,711.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.6% 2.5% 3.8% 3.6% 5.7% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 2.7 0.6 0.7 0.9 0.8 0.0 0.0   Current Ratio   0.0 2.7 0.6 0.7 0.9 0.8 0.0 0.0   Cash and cash equivalent   0.0 1,752.8 466.1 437.8 184.9 184.3 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 1,111.8 -281.5 -255.2 -52.9 -130.4 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 N/A 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   0 284 365 342 339 560 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 284 365 342 345 560 0 0   EBIT / employee   0 190 313 279 276 466 0 0   Net earnings / employee   0 -44 102 4 -17 -82 0 0