Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Hendrik Pontoppidans Gade 4 ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   2.5% 2.0% 1.4% 1.3% 1.2% 1.6% 7.9% 7.8%   Credit score (0-100)   64 70 78 79 81 74 31 31   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.1 2.8 6.2 32.6 2.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   60.5 215 196 213 226 310 0.0 0.0   EBITDA   60.5 215 196 213 226 310 0.0 0.0   EBIT   186 815 196 213 1,318 310 0.0 0.0   Pre-tax profit (PTP)   -247.7 118.6 23.8 40.3 959.9 -382.4 0.0 0.0   Net earnings   -194.7 93.6 18.8 31.3 748.9 -298.4 0.0 0.0   Pre-tax profit without non-rec. items   -248 119 23.8 40.3 960 -382 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   13,500 14,100 14,100 14,100 25,200 25,200 0.0 0.0   Shareholders equity total   50.3 144 163 194 943 644 594 594   Interest-bearing liabilities   13,569 13,827 13,911 13,815 23,786 24,128 0.0 0.0   Balance sheet total (assets)   13,794 14,147 14,275 14,223 25,370 25,373 594 594   Net Debt   13,390 13,823 13,764 13,717 23,695 24,082 -594 -594     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   60.5 215 196 213 226 310 0.0 0.0   Gross profit growth   0.0% 255.5% -8.8% 8.7% 5.9% 37.5% -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)   13,794 14,147 14,275 14,223 25,370 25,373 594 594   Balance sheet change%   0.0% 2.6% 0.9% -0.4% 78.4% 0.0% -97.7% 0.0%   Added value   186.4 815.0 196.0 213.1 1,318.4 310.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13,500 600 0 0 11,100 0 -25,200 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   308.3% 379.1% 100.0% 100.0% 584.3% 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 %   1.4% 5.8% 1.4% 1.5% 6.7% 1.2% 0.0% 0.0%   ROI %   1.4% 5.9% 1.4% 1.5% 6.7% 1.2% 0.0% 0.0%   ROE %   -387.5% 96.4% 12.3% 17.5% 131.8% -37.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.4% 1.0% 1.1% 1.4% 3.7% 2.5% 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, %   22,143.9% 6,430.1% 7,023.5% 6,437.6% 10,500.8% 7,764.0% 0.0% 0.0%   Gearing %   27,001.2% 9,615.2% 8,552.8% 7,123.8% 2,522.8% 3,744.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 5.1% 1.2% 1.2% 1.9% 2.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   179.5 3.9 148.0 98.3 91.2 46.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -5,672.2 -5,883.2 -5,840.3 -5,791.1 -11,842.6 -12,202.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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