Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nyhus Hertz Ejendomsselskab 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  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   2.4% 1.9% 1.7% 1.7% 2.2% 1.4% 10.1% 10.1%   Credit score (0-100)   65 71 72 72 64 78 24 24   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 0.7 2.6 2.6 0.1 24.2 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   1,144 1,187 1,498 1,450 1,212 1,851 0.0 0.0   EBITDA   1,144 1,187 1,498 1,450 1,212 1,851 0.0 0.0   EBIT   563 606 838 752 482 1,093 0.0 0.0   Pre-tax profit (PTP)   80.8 414.1 496.5 413.9 130.7 757.6 0.0 0.0   Net earnings   59.1 322.3 387.3 323.5 100.9 591.8 0.0 0.0   Pre-tax profit without non-rec. items   80.8 414 497 414 131 758 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   12,822 12,337 23,017 22,319 22,964 22,465 0.0 0.0   Shareholders equity total   585 907 1,295 1,618 1,719 2,311 1,811 1,811   Interest-bearing liabilities   16,155 12,647 21,850 20,983 21,611 20,627 0.0 0.0   Balance sheet total (assets)   17,443 14,269 24,228 23,581 24,145 24,012 1,811 1,811   Net Debt   12,114 11,235 21,339 20,571 21,611 20,165 -1,811 -1,811     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   1,144 1,187 1,498 1,450 1,212 1,851 0.0 0.0   Gross profit growth   -1.8% 3.8% 26.2% -3.2% -16.4% 52.8% -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)   17,443 14,269 24,228 23,581 24,145 24,012 1,811 1,811   Balance sheet change%   22.8% -18.2% 69.8% -2.7% 2.4% -0.6% -92.5% 0.0%   Added value   1,143.8 1,187.1 1,497.9 1,449.7 1,179.7 1,851.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,161 -1,066 10,020 -1,396 -86 -1,257 -22,465 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 (%)   49.2% 51.1% 55.9% 51.9% 39.8% 59.1% 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 %   3.6% 3.8% 4.4% 3.1% 2.0% 4.6% 0.0% 0.0%   ROI %   3.7% 4.0% 4.6% 3.3% 2.1% 4.8% 0.0% 0.0%   ROE %   10.6% 43.2% 35.2% 22.2% 6.0% 29.4% 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 %   3.4% 6.4% 5.3% 6.9% 7.1% 9.6% 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, %   1,059.2% 946.4% 1,424.5% 1,419.0% 1,783.0% 1,089.1% 0.0% 0.0%   Gearing %   2,761.5% 1,393.9% 1,687.8% 1,296.8% 1,257.2% 892.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 1.3% 2.0% 1.6% 1.6% 1.6% 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 0.3 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.4 0.3 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   4,040.4 1,411.6 511.5 412.2 0.0 462.7 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   -5,729.6 -5,646.3 -9,275.5 -9,512.6 -11,318.3 -11,489.4 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   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