Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Himmestrup Skov 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% 0.2% 0.2%   Bankruptcy risk   1.3% 2.6% 2.1% 0.7% 1.8% 1.8% 7.2% 7.2%   Credit score (0-100)   83 62 68 93 71 71 34 34   Credit rating   A BBB A AA A A BBB BBB   Credit limit (kDKK)   174.1 0.0 0.6 2,068.6 9.8 14.6 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   596 -375 -11.0 739 -0.4 -26.2 0.0 0.0   EBITDA   596 -529 -377 367 -372 -398 0.0 0.0   EBIT   379 -751 -532 261 -477 -502 0.0 0.0   Pre-tax profit (PTP)   -979.1 -1,249.8 -1,096.7 23.2 -651.8 -1,121.7 0.0 0.0   Net earnings   -764.2 -974.9 -898.7 16.6 -508.5 -940.6 0.0 0.0   Pre-tax profit without non-rec. items   -979 -1,250 -1,097 23.2 -652 -1,122 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   35,684 35,672 36,074 36,540 36,493 36,379 0.0 0.0   Shareholders equity total   9,501 8,526 7,628 22,644 22,136 21,195 20,995 20,995   Interest-bearing liabilities   27,894 29,318 30,920 15,006 15,458 16,254 0.0 0.0   Balance sheet total (assets)   37,713 37,946 38,622 37,762 37,882 37,877 20,995 20,995   Net Debt   27,894 29,262 30,808 14,968 15,377 16,220 -20,995 -20,995     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   596 -375 -11.0 739 -0.4 -26.2 0.0 0.0   Gross profit growth   0.0% 0.0% 97.1% 0.0% 0.0% -6,240.2% 0.0% 0.0%   Employees   0 0 0 0 0 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 -153.3 -366.3 -371.5 -371.5 -371.7 0.0 0.0   Balance sheet total (assets)   37,713 37,946 38,622 37,762 37,882 37,877 20,995 20,995   Balance sheet change%   1.8% 0.6% 1.8% -2.2% 0.3% -0.0% -44.6% 0.0%   Added value   595.7 -375.3 -11.0 738.8 0.7 -26.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   283 -235 247 360 -152 -217 -36,379 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 -2.0 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 (%)   63.6% 200.1% 4,851.0% 35.4% 115,452.3% 1,916.0% 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 %   1.0% -2.0% -1.4% 0.7% -1.3% -1.3% 0.0% 0.0%   ROI %   1.0% -2.0% -1.4% 0.7% -1.3% -1.3% 0.0% 0.0%   ROE %   -15.6% -10.8% -11.1% 0.1% -2.3% -4.3% 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 %   25.2% 22.5% 19.7% 60.0% 58.4% 56.0% 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, %   4,682.2% -5,535.9% -8,165.9% 4,075.4% -4,135.1% -4,076.5% 0.0% 0.0%   Gearing %   293.6% 343.8% 405.4% 66.3% 69.8% 76.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 1.7% 1.9% 1.0% 1.1% 3.9% 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   1.3 6.1 25.1 7.7 4.7 3.4 0.0 0.0   Current Ratio   1.3 6.3 25.6 8.0 4.8 3.5 0.0 0.0   Cash and cash equivalent   0.0 55.7 111.5 37.6 81.3 33.7 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   505.9 1,915.1 2,448.9 1,069.7 1,101.4 1,069.9 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  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   0 0 0 0 0 -26 0 0   Employee expenses / employee   0 0 0 0 0 -372 0 0   EBITDA / employee   0 0 0 0 0 -398 0 0   EBIT / employee   0 0 0 0 0 -502 0 0   Net earnings / employee   0 0 0 0 0 -941 0 0