Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hans Vestergaard 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4% 2.4%   Bankruptcy risk   1.7% 1.1% 0.6% 0.7% 0.8% 3.2% 6.8% 6.8%   Credit score (0-100)   74 85 96 92 93 55 35 35   Credit rating   A A AA AA AA BBB BBB BBB   Credit limit (kDKK)   113.2 5,014.1 12,674.7 14,373.6 15,759.2 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 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   -93.4 -654 3,440 -874 -551 -1,524 0.0 0.0   EBITDA   -93.4 -2,672 2,796 -1,561 -1,959 -2,725 0.0 0.0   EBIT   -93.4 -2,675 2,966 416 354 -5,726 0.0 0.0   Pre-tax profit (PTP)   9,217.6 17,838.1 13,632.7 30,105.0 17,945.6 -84,871.4 0.0 0.0   Net earnings   9,347.9 19,833.9 13,424.4 29,671.8 16,241.1 -83,822.4 0.0 0.0   Pre-tax profit without non-rec. items   9,218 17,838 13,633 30,105 17,946 -84,871 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   0.0 60.3 18,013 36,630 36,903 29,620 0.0 0.0   Shareholders equity total   98,047 117,706 131,941 161,612 178,825 160,002 143,256 143,256   Interest-bearing liabilities   0.0 0.0 7,658 72,161 148,035 98,352 0.0 0.0   Balance sheet total (assets)   98,595 117,835 140,491 235,371 330,255 260,292 143,256 143,256   Net Debt   -70,068 -56,337 7,263 70,245 146,837 96,407 -143,256 -143,256     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   -93.4 -654 3,440 -874 -551 -1,524 0.0 0.0   Gross profit growth   66.8% -600.3% 0.0% 0.0% 36.9% -176.6% 0.0% 0.0%   Employees   1 1 1 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)   98,595 117,835 140,491 235,371 330,255 260,292 143,256 143,256   Balance sheet change%   10.0% 19.5% 19.2% 67.5% 40.3% -21.2% -45.0% 0.0%   Added value   -93.4 -2,672.0 2,978.1 428.6 366.9 -5,713.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -61,620 58 17,940 18,604 260 -7,295 -29,620 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 1.0 2.0 3.0 -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 (%)   100.0% 408.8% 86.2% -47.6% -64.3% 375.6% 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 %   10.4% 17.0% 10.7% 16.2% 7.5% -27.2% 0.0% 0.0%   ROI %   10.5% 17.0% 10.7% 16.3% 7.5% -27.4% 0.0% 0.0%   ROE %   10.0% 18.4% 10.8% 20.2% 9.5% -49.5% 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 %   99.4% 99.9% 93.9% 68.7% 54.1% 61.5% 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, %   75,005.8% 2,108.4% 259.7% -4,501.2% -7,493.8% -3,537.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 5.8% 44.7% 82.8% 61.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.6% 1.0% 2.8% 3.7% 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   167.5 763.7 42.8 2.2 1.5 2.4 0.0 0.0   Current Ratio   167.5 763.7 42.8 2.2 1.5 2.4 0.0 0.0   Cash and cash equivalent   70,068.1 56,337.2 395.4 1,916.5 1,197.5 1,945.6 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   91,254.9 98,258.8 85,965.6 74,420.7 62,830.7 123,370.8 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   -93 -2,672 2,978 429 367 -5,713 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -93 -2,672 2,796 -1,561 -1,959 -2,725 0 0   EBIT / employee   -93 -2,675 2,966 416 354 -5,726 0 0   Net earnings / employee   9,348 19,834 13,424 29,672 16,241 -83,822 0 0