Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hero Ejendom Ishøj 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 2019/9 2020 2020/9 2021 2021/9 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   5.3% 3.4% 2.2% 1.5% 1.3% 1.4% 7.8% 7.8%   Credit score (0-100)   43 54 64 76 79 78 31 31   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.2 131.9 406.1 146.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 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   -31.8 160 1,603 1,951 2,038 2,421 0.0 0.0   EBITDA   -31.8 160 1,603 1,951 2,038 2,421 0.0 0.0   EBIT   -31.8 57.4 352 15,978 2,038 2,421 0.0 0.0   Pre-tax profit (PTP)   -170.1 -1,318.7 -780.3 18,150.0 214.0 453.5 0.0 0.0   Net earnings   -132.7 -1,028.6 -608.6 14,157.0 167.0 342.8 0.0 0.0   Pre-tax profit without non-rec. items   -170 -1,319 -780 18,150 214 454 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   7,981 45,369 44,973 59,000 59,000 59,000 0.0 0.0   Shareholders equity total   90.6 -938 8,453 22,611 22,778 23,121 23,071 23,071   Interest-bearing liabilities   7,923 58,369 36,831 34,926 31,278 31,380 0.0 0.0   Balance sheet total (assets)   8,019 59,645 45,506 62,804 59,451 59,768 23,071 23,071   Net Debt   7,922 44,899 36,730 31,128 31,270 31,094 -23,071 -23,071     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 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   -31.8 160 1,603 1,951 2,038 2,421 0.0 0.0   Gross profit growth   -3.6% 0.0% 903.1% 21.7% 4.5% 18.8% -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)   8,019 59,645 45,506 62,804 59,451 59,768 23,071 23,071   Balance sheet change%   683.8% 643.8% -23.7% 38.0% -5.3% 0.5% -61.4% 0.0%   Added value   -31.8 159.8 1,603.1 15,978.0 2,038.0 2,421.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,989 37,286 -1,648 14,027 0 0 -59,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 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 (%)   100.0% 35.9% 22.0% 819.0% 100.0% 100.0% 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 %   -0.7% 0.2% 0.7% 35.4% 3.4% 4.1% 0.0% 0.0%   ROI %   -0.7% 0.2% 0.7% 35.5% 3.4% 4.1% 0.0% 0.0%   ROE %   -232.9% -3.4% -1.8% 91.1% 0.7% 1.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   1.1% -1.5% 18.6% 36.0% 38.3% 38.7% 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, %   -24,928.7% 28,094.7% 2,291.2% 1,595.5% 1,534.3% 1,284.3% 0.0% 0.0%   Gearing %   8,742.4% -6,223.0% 435.7% 154.5% 137.3% 135.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 4.2% 2.4% 2.8% 5.5% 6.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.4 0.0 1.0 0.3 0.3 0.0 0.0   Current Ratio   0.0 0.4 0.0 1.0 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.8 13,469.6 100.6 3,798.0 8.0 285.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 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   -7,889.9 -22,713.8 -14,060.5 -149.0 -1,214.0 -1,677.8 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  2019 2019/9 2020 2020/9 2021 2021/9 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