Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAUGE EJENDOMME 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  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   3.5% 2.3% 2.5% 1.8% 15.2% 2.3% 8.2% 8.2%   Credit score (0-100)   55 67 63 70 12 63 30 30   Credit rating   BBB BBB BBB A BB BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.0 2.0 -0.0 0.2 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   1,193 1,017 1,243 2,612 2,677 3,316 0.0 0.0   EBITDA   1,193 1,017 1,243 2,612 2,677 23,756 0.0 0.0   EBIT   779 581 587 1,307 -16,623 13,536 0.0 0.0   Pre-tax profit (PTP)   21.0 252.0 43.0 941.0 -6,214.0 14,304.3 0.0 0.0   Net earnings   15.0 197.0 33.0 734.0 -3,913.0 12,863.1 0.0 0.0   Pre-tax profit without non-rec. items   21.0 252 43.0 941 -6,214 14,304 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   17,093 20,612 42,663 43,356 24,917 33,425 0.0 0.0   Shareholders equity total   2,950 3,146 3,179 3,913 0.0 12,863 12,363 12,363   Interest-bearing liabilities   12,067 14,976 39,968 36,211 23,985 19,795 0.0 0.0   Balance sheet total (assets)   17,459 20,760 45,947 43,528 25,009 35,081 12,363 12,363   Net Debt   11,826 14,976 39,968 36,211 23,985 18,407 -12,363 -12,363     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   1,193 1,017 1,243 2,612 2,677 3,316 0.0 0.0   Gross profit growth   8.5% -14.8% 22.2% 110.1% 2.5% 23.9% -100.0% 0.0%   Employees   0 0 0 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)   17,459 20,760 45,947 43,528 25,009 35,081 12,363 12,363   Balance sheet change%   17.0% 18.9% 121.3% -5.3% -42.5% 40.3% -64.8% 0.0%   Added value   1,193.0 1,017.0 1,243.0 2,612.0 -15,318.0 23,755.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,106 3,084 21,395 -613 -36,886 -2,589 -33,425 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 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 (%)   65.3% 57.1% 47.2% 50.0% -621.0% 408.2% 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 %   4.9% 3.3% 1.9% 2.9% -17.1% 49.0% 0.0% 0.0%   ROI %   5.2% 3.4% 2.0% 3.0% -17.6% 50.6% 0.0% 0.0%   ROE %   0.5% 6.5% 1.0% 20.7% -27.1% 67.9% 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 %   16.9% 15.2% 6.9% 9.0% 0.0% 36.7% 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, %   991.3% 1,472.6% 3,215.4% 1,386.3% 896.0% 77.5% 0.0% 0.0%   Gearing %   409.1% 476.0% 1,257.3% 925.4% 0.0% 153.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 2.8% 2.2% 1.0% 1.2% 1.9% 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   0.1 0.0 0.2 0.0 0.0 0.5 0.0 0.0   Current Ratio   0.1 0.0 0.2 0.0 0.0 0.5 0.0 0.0   Cash and cash equivalent   241.0 0.0 0.0 0.0 0.0 1,388.0 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   -3,696.0 -7,310.0 -14,415.0 -15,456.0 -4,628.0 -1,779.5 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 2,612 -15,318 23,756 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 2,612 2,677 23,756 0 0   EBIT / employee   0 0 0 1,307 -16,623 13,536 0 0   Net earnings / employee   0 0 0 734 -3,913 12,863 0 0