Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hico 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 1.6% 1.3% 1.8% 0.9% 0.9% 7.9% 7.8%   Credit score (0-100)   77 76 79 70 89 88 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   6.2 3.7 23.4 1.1 287.5 1,662.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   832 827 841 783 2,026 1,565 0.0 0.0   EBITDA   832 827 841 783 2,026 1,565 0.0 0.0   EBIT   289 285 299 240 1,522 1,162 0.0 0.0   Pre-tax profit (PTP)   44.0 50.4 71.6 47.8 1,617.6 149.3 0.0 0.0   Net earnings   34.0 39.3 55.9 37.2 1,294.7 116.5 0.0 0.0   Pre-tax profit without non-rec. items   44.0 50.4 71.6 47.8 1,618 149 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   13,357 12,814 12,271 11,729 29,049 38,335 0.0 0.0   Shareholders equity total   1,672 1,711 1,767 1,804 2,800 21,766 20,641 20,641   Interest-bearing liabilities   11,530 10,977 10,426 9,769 29,106 16,927 0.0 0.0   Balance sheet total (assets)   13,597 12,944 12,601 11,878 33,282 39,282 20,641 20,641   Net Debt   11,529 10,977 10,425 9,769 29,106 16,368 -20,641 -20,641     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   832 827 841 783 2,026 1,565 0.0 0.0   Gross profit growth   2.7% -0.6% 1.7% -6.9% 158.7% -22.7% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   13,597 12,944 12,601 11,878 33,282 39,282 20,641 20,641   Balance sheet change%   -8.7% -4.8% -2.7% -5.7% 180.2% 18.0% -47.5% 0.0%   Added value   832.0 827.1 841.2 783.0 2,064.6 1,565.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,436 -1,774 -1,085 -1,085 16,816 8,884 -38,335 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   34.7% 34.4% 35.5% 30.7% 75.1% 74.3% 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 %   2.0% 2.1% 2.3% 2.0% 9.1% 3.2% 0.0% 0.0%   ROI %   2.1% 2.2% 2.4% 2.0% 9.3% 3.2% 0.0% 0.0%   ROE %   1.7% 2.3% 3.2% 2.1% 56.2% 0.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   12.4% 13.2% 14.0% 15.2% 8.4% 55.4% 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, %   1,385.7% 1,327.2% 1,239.4% 1,247.7% 1,436.9% 1,045.6% 0.0% 0.0%   Gearing %   689.6% 641.5% 590.0% 541.4% 1,039.3% 77.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.1% 2.1% 1.9% 2.3% 4.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.2 0.4 0.0 0.1 0.9 0.0 0.0   Current Ratio   0.3 0.2 0.4 0.0 0.1 0.9 0.0 0.0   Cash and cash equivalent   1.0 0.4 0.3 0.0 0.0 559.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -600.0 -557.7 -500.2 -4,095.8 -25,773.7 -102.3 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   832 827 841 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   832 827 841 0 0 0 0 0   EBIT / employee   289 285 299 0 0 0 0 0   Net earnings / employee   34 39 56 0 0 0 0 0