Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HESA 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  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024 2025/1 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   1.5% 1.4% 1.3% 1.4% 1.3% 1.3% 8.3% 8.3%   Credit score (0-100)   78 78 79 78 79 79 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   45.7 91.3 190.2 90.7 172.7 111.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,341 2,348 2,330 2,244 2,585 2,837 0.0 0.0   EBITDA   2,341 2,348 2,330 2,244 2,585 2,837 0.0 0.0   EBIT   2,119 2,074 2,013 1,927 2,230 2,357 0.0 0.0   Pre-tax profit (PTP)   1,750.4 1,736.4 1,696.4 1,639.1 1,971.8 2,053.8 0.0 0.0   Net earnings   1,365.4 1,354.6 1,384.6 1,278.3 1,538.6 1,601.2 0.0 0.0   Pre-tax profit without non-rec. items   1,750 1,736 1,696 1,639 1,972 2,054 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Tangible assets total   16,567 16,539 16,221 15,904 20,847 21,300 0.0 0.0   Shareholders equity total   8,720 10,312 11,962 9,653 9,138 9,423 7,623 7,623   Interest-bearing liabilities   10,129 9,418 8,708 8,022 9,592 7,892 0.0 0.0   Balance sheet total (assets)   23,283 24,298 24,720 21,402 22,268 21,465 7,623 7,623   Net Debt   10,043 8,211 8,083 6,552 9,455 7,727 -7,623 -7,623     See the entire balance sheet 1000.0 Volume  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024 2025/1 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   2,341 2,348 2,330 2,244 2,585 2,837 0.0 0.0   Gross profit growth   0.8% 0.3% -0.7% -3.7% 15.2% 9.8% -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)   23,283 24,298 24,720 21,402 22,268 21,465 7,623 7,623   Balance sheet change%   4.1% 4.4% 1.7% -13.4% 4.0% -3.6% -64.5% 0.0%   Added value   2,341.3 2,347.6 2,330.3 2,244.2 2,547.4 2,836.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -110 -301 -635 -635 4,588 -27 -21,300 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  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024 2025/1 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 (%)   90.5% 88.4% 86.4% 85.8% 86.3% 83.1% 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 %   9.3% 8.7% 8.2% 8.4% 10.6% 11.0% 0.0% 0.0%   ROI %   9.8% 9.3% 8.8% 9.0% 11.3% 11.7% 0.0% 0.0%   ROE %   17.0% 14.2% 12.4% 11.8% 16.4% 17.3% 0.0% 0.0%   1000.0 Solidity  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Equity ratio %   37.5% 42.4% 48.4% 45.1% 41.0% 43.9% 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, %   429.0% 349.8% 346.9% 291.9% 365.8% 272.4% 0.0% 0.0%   Gearing %   116.2% 91.3% 72.8% 83.1% 105.0% 83.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.5% 3.5% 3.4% 3.9% 4.0% 0.0% 0.0%   1000.0 Liquidity  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Quick Ratio   3.3 3.2 3.8 2.5 0.4 0.1 0.0 0.0   Current Ratio   3.3 3.2 3.8 2.5 0.4 0.1 0.0 0.0   Cash and cash equivalent   85.7 1,206.7 625.3 1,470.4 137.3 165.5 0.0 0.0   1000.0 Capital use efficiency  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024 2025/1 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   4,650.6 5,342.9 6,270.2 3,278.3 -2,508.5 -3,112.9 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 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024 2025/1 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