Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HVID-HOLM 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.9% 4.7% 2.6% 9.1% 28.2% 7.5% 19.3% 19.3%   Credit score (0-100)   52 47 61 26 1 31 7 7   Credit rating   BBB BBB BBB BB B BB B B   Credit limit (kDKK)   -0.0 -0.0 0.0 0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,038 614 5,610 136 -4,243 737 0.0 0.0   EBITDA   2,068 482 5,368 -534 -4,929 369 0.0 0.0   EBIT   1,615 59.8 4,920 -980 -5,258 41.3 0.0 0.0   Pre-tax profit (PTP)   1,041.3 -564.6 4,388.2 -1,331.6 -5,772.7 -672.8 0.0 0.0   Net earnings   897.4 -451.8 3,812.2 -1,220.9 -5,723.9 -672.8 0.0 0.0   Pre-tax profit without non-rec. items   1,041 -565 4,388 -1,332 -5,773 -673 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   14,386 21,941 12,387 12,926 9,165 9,748 0.0 0.0   Shareholders equity total   -1,165 -1,617 2,195 974 -4,750 -5,422 -5,547 -5,547   Interest-bearing liabilities   20,649 27,866 27,845 24,456 15,051 15,284 5,547 5,547   Balance sheet total (assets)   20,790 28,897 37,454 33,773 11,343 11,961 0.0 0.0   Net Debt   20,649 27,866 26,759 24,456 15,051 15,284 5,547 5,547     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,038 614 5,610 136 -4,243 737 0.0 0.0   Gross profit growth   309.5% -69.9% 814.3% -97.6% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 1 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 -368.0 0.0 0.0   Balance sheet total (assets)   20,790 28,897 37,454 33,773 11,343 11,961 0 0   Balance sheet change%   -26.5% 39.0% 29.6% -9.8% -66.4% 5.4% -100.0% 0.0%   Added value   2,068.0 481.6 5,368.2 -533.5 -4,811.4 736.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -629 7,133 -10,001 92 -4,090 255 -9,748 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   79.2% 9.8% 87.7% -720.8% 123.9% 5.6% 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 %   6.2% 0.2% 14.5% -2.8% -21.0% 0.6% 0.0% 0.0%   ROI %   6.7% 0.2% 16.6% -3.4% -24.9% 0.7% 0.0% 0.0%   ROE %   3.7% -1.8% 24.5% -77.0% -92.9% -5.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -5.3% -5.3% 5.9% 2.9% -29.6% -31.3% -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, %   998.5% 5,785.6% 498.5% -4,583.7% -305.4% 4,144.1% 0.0% 0.0%   Gearing %   -1,771.8% -1,723.1% 1,268.5% 2,510.4% -316.9% -281.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.6% 1.9% 1.3% 2.8% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 0.2 0.2 0.3 0.3 0.1 0.0 0.0   Current Ratio   1.2 0.9 2.1 1.1 0.3 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,085.6 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,169.8 -515.1 13,083.7 2,495.0 -1,903.6 -3,608.6 -2,773.7 -2,773.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 5,368 -534 0 737 0 0   Employee expenses / employee   0 0 0 0 0 -368 0 0   EBITDA / employee   0 0 5,368 -534 0 369 0 0   EBIT / employee   0 0 4,920 -980 0 41 0 0   Net earnings / employee   0 0 3,812 -1,221 0 -673 0 0