Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JH EJENDOMSINVEST 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 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% 0.4% 0.4%   Bankruptcy risk   0.9% 0.9% 0.8% 0.8% 0.7% 0.7% 8.4% 8.3%   Credit score (0-100)   92 89 92 91 95 94 29 30   Credit rating   A A AA AA AA AA BB BB   Credit limit (kDKK)   544.2 580.9 828.8 1,184.9 1,437.3 1,502.8 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   1,123 1,205 1,623 2,541 2,973 2,901 0.0 0.0   EBITDA   1,123 1,205 1,623 2,541 2,973 2,901 0.0 0.0   EBIT   3,730 1,197 3,016 4,549 3,208 2,620 0.0 0.0   Pre-tax profit (PTP)   3,430.1 877.3 2,582.1 4,384.5 2,563.3 1,499.6 0.0 0.0   Net earnings   2,672.0 683.2 2,011.3 3,417.3 1,995.3 1,166.1 0.0 0.0   Pre-tax profit without non-rec. items   3,430 877 2,582 4,384 2,563 1,500 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   20,750 24,765 55,037 57,934 60,380 60,842 0.0 0.0   Shareholders equity total   5,149 5,833 7,844 11,261 13,257 14,423 14,298 14,298   Interest-bearing liabilities   15,661 19,933 44,444 42,273 43,274 41,555 0.0 0.0   Balance sheet total (assets)   22,896 32,196 58,470 60,522 63,825 63,888 14,298 14,298   Net Debt   15,590 15,181 44,275 41,362 43,107 41,513 -14,298 -14,298     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   1,123 1,205 1,623 2,541 2,973 2,901 0.0 0.0   Gross profit growth   28.9% 7.3% 34.7% 56.6% 17.0% -2.4% -100.0% 0.0%   Employees   1 0 0 0 1 1 0 0   Employee growth %   0.0% -100.0% 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)   22,896 32,196 58,470 60,522 63,825 63,888 14,298 14,298   Balance sheet change%   17.6% 40.6% 81.6% 3.5% 5.5% 0.1% -77.6% 0.0%   Added value   3,729.8 1,197.4 3,015.8 4,548.9 3,208.1 2,654.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,632 4,015 30,272 2,897 2,446 427 -60,842 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  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 (%)   332.1% 99.3% 185.8% 179.0% 107.9% 90.3% 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 %   17.9% 4.6% 6.8% 8.9% 5.3% 4.2% 0.0% 0.0%   ROI %   18.4% 5.1% 7.6% 9.6% 5.8% 4.6% 0.0% 0.0%   ROE %   70.1% 12.4% 29.4% 35.8% 16.3% 8.4% 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 %   22.5% 18.1% 13.4% 22.7% 24.7% 26.5% 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, %   1,387.9% 1,259.6% 2,728.2% 1,627.8% 1,450.1% 1,430.9% 0.0% 0.0%   Gearing %   304.1% 341.7% 566.6% 375.4% 326.4% 288.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.1% 1.5% 2.1% 1.8% 2.8% 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   0.7 1.1 0.4 0.4 0.5 0.4 0.0 0.0   Current Ratio   0.7 1.1 0.4 0.4 0.5 0.4 0.0 0.0   Cash and cash equivalent   71.1 4,752.4 169.2 911.0 167.8 42.4 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   -750.6 611.5 -4,341.2 -3,871.3 -2,967.8 -4,249.1 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   3,730 0 0 0 3,208 2,655 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,123 0 0 0 2,973 2,901 0 0   EBIT / employee   3,730 0 0 0 3,208 2,620 0 0   Net earnings / employee   2,672 0 0 0 1,995 1,166 0 0