Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H. RASMUSSEN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   0.6% 0.6% 0.9% 0.6% 0.5% 0.6% 7.8% 7.8%   Credit score (0-100)   97 97 88 98 98 96 31 31   Credit rating   AA AA A AA AA AA BB BB   Credit limit (kDKK)   2,173.0 2,972.7 4,971.9 5,992.3 6,419.2 7,593.7 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   2,432 2,601 2,820 2,632 2,644 2,911 0.0 0.0   EBITDA   3,798 3,230 66,160 2,632 2,644 2,911 0.0 0.0   EBIT   3,115 2,916 34,490 4,732 4,407 2,551 0.0 0.0   Pre-tax profit (PTP)   2,411.3 2,544.8 33,949.3 4,111.3 4,033.2 313.0 0.0 0.0   Net earnings   1,864.0 2,000.4 26,478.4 3,196.8 3,240.5 363.6 0.0 0.0   Pre-tax profit without non-rec. items   2,411 2,545 33,949 4,111 4,033 313 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   79,641 78,728 110,400 112,500 114,440 114,080 0.0 0.0   Shareholders equity total   20,834 29,376 55,854 59,051 62,291 77,005 70,405 70,405   Interest-bearing liabilities   56,095 47,545 53,291 59,458 59,430 45,052 0.0 0.0   Balance sheet total (assets)   82,995 83,077 122,500 132,379 135,833 135,691 70,405 70,405   Net Debt   55,383 47,317 52,487 59,445 58,295 44,087 -70,405 -70,405     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   2,432 2,601 2,820 2,632 2,644 2,911 0.0 0.0   Gross profit growth   71.2% 6.9% 8.4% -6.7% 0.5% 10.1% -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)   82,995 83,077 122,500 132,379 135,833 135,691 70,405 70,405   Balance sheet change%   44.2% 0.1% 47.5% 8.1% 2.6% -0.1% -48.1% 0.0%   Added value   3,114.9 2,915.6 34,489.7 4,731.7 4,407.2 2,550.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25,267 -913 31,672 2,100 1,940 -360 -114,080 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 (%)   128.1% 112.1% 1,223.2% 179.8% 166.7% 87.6% 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 %   4.4% 3.5% 33.6% 3.8% 3.7% 3.2% 0.0% 0.0%   ROI %   4.6% 3.6% 34.4% 3.9% 3.8% 1.7% 0.0% 0.0%   ROE %   9.4% 8.0% 62.1% 5.6% 5.3% 0.5% 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 %   25.1% 35.4% 45.6% 44.6% 45.9% 56.8% 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, %   1,458.4% 1,464.7% 79.3% 2,258.8% 2,204.4% 1,514.6% 0.0% 0.0%   Gearing %   269.3% 161.9% 95.4% 100.7% 95.4% 58.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 0.7% 1.1% 1.4% 1.6% 3.7% 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   0.2 0.4 0.2 1.2 2.1 2.5 0.0 0.0   Current Ratio   0.2 0.4 0.2 1.2 2.1 2.5 0.0 0.0   Cash and cash equivalent   711.7 228.7 804.1 12.6 1,135.3 964.8 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   -3,765.7 -3,020.8 -4,045.0 754.2 3,240.5 4,451.6 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   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