Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HNI 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   1.1% 0.9% 1.7% 1.0% 1.3% 14.2% 12.1% 10.1%   Credit score (0-100)   85 90 74 87 78 14 19 24   Credit rating   A A A A A BB BB BB   Credit limit (kDKK)   117.3 394.8 11.9 685.4 135.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   946 1,048 347 -13.2 344 65.0 0.0 0.0   EBITDA   446 744 27.9 -13.2 344 65.0 0.0 0.0   EBIT   446 2,460 5,519 2,530 604 -208 0.0 0.0   Pre-tax profit (PTP)   36.9 2,010.6 5,023.9 2,428.5 399.0 286.3 0.0 0.0   Net earnings   28.8 1,559.1 3,887.3 1,880.3 354.4 230.6 0.0 0.0   Pre-tax profit without non-rec. items   36.9 2,011 5,024 2,428 399 286 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   20,632 22,293 13,573 10,479 3,250 0.0 0.0 0.0   Shareholders equity total   3,132 4,691 8,578 10,459 10,813 3,844 1,794 1,794   Interest-bearing liabilities   17,525 17,687 5,570 3,822 2,338 1,420 0.0 0.0   Balance sheet total (assets)   21,339 23,380 15,613 15,030 13,725 6,764 1,794 1,794   Net Debt   16,971 17,606 4,627 3,265 -1,387 -191 -1,794 -1,794     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   946 1,048 347 -13.2 344 65.0 0.0 0.0   Gross profit growth   0.0% 10.8% -66.9% 0.0% 0.0% -81.1% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   21,339 23,380 15,613 15,030 13,725 6,764 1,794 1,794   Balance sheet change%   0.0% 9.6% -33.2% -3.7% -8.7% -50.7% -73.5% 0.0%   Added value   446.1 2,460.4 5,518.6 2,530.5 603.9 -207.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20,632 1,661 -8,720 -3,093 -7,229 -3,250 0 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   47.2% 234.7% 1,592.2% -19,173.1% 175.4% -319.6% 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 %   2.1% 11.2% 28.7% 16.9% 5.5% 3.2% 0.0% 0.0%   ROI %   2.1% 11.5% 30.2% 17.7% 5.6% 3.5% 0.0% 0.0%   ROE %   0.9% 39.9% 58.6% 19.8% 3.3% 3.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   14.7% 20.1% 54.9% 69.6% 78.8% 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, %   3,804.2% 2,365.9% 16,596.6% -24,735.7% -402.6% -293.5% 0.0% 0.0%   Gearing %   559.6% 377.0% 64.9% 36.5% 21.6% 37.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 2.8% 4.9% 3.6% 12.7% 2.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.5 0.2 0.7 18.0 23.9 2.3 0.0 0.0   Current Ratio   0.5 0.2 0.7 18.0 23.9 2.3 0.0 0.0   Cash and cash equivalent   553.6 80.6 942.8 557.1 3,724.1 1,611.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -590.2 -4,338.8 -972.6 4,298.7 10,036.7 3,843.6 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   446 2,460 5,519 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   446 744 28 0 0 0 0 0   EBIT / employee   446 2,460 5,519 0 0 0 0 0   Net earnings / employee   29 1,559 3,887 0 0 0 0 0