Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Heimstaden Grønborgparken 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 2021/6 2021 2022/6 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   9.9% 7.0% 1.2% 0.6% 3.6% 1.5% 8.2% 8.2%   Credit score (0-100)   26 36 81 97 52 75 30 30   Credit rating   BB BBB A AA BBB A BB BB   Credit limit (kDKK)   -0.0 -0.0 380.6 1,935.2 0.0 48.5 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 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12.8 -125 5,582 2,398 1,120 2,027 0.0 0.0   EBITDA   12.8 -125 5,582 2,398 1,120 2,027 0.0 0.0   EBIT   12.8 -125 15,757 8,544 -3,225 -1,340 0.0 0.0   Pre-tax profit (PTP)   -67.8 -191.3 15,783.0 7,218.4 -3,549.6 -2,460.4 0.0 0.0   Net earnings   -67.8 -191.3 13,454.6 5,627.2 -2,767.9 -1,919.1 0.0 0.0   Pre-tax profit without non-rec. items   -67.8 -191 15,783 7,218 -3,550 -2,460 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 47,560 53,750 49,405 46,039 0.0 0.0   Shareholders equity total   -4,864 -5,055 10,351 15,978 10,560 11,241 11,115 11,115   Interest-bearing liabilities   12,593 12,427 33,606 35,024 35,566 34,340 0.0 0.0   Balance sheet total (assets)   8,065 7,449 48,835 55,769 49,526 48,664 11,115 11,115   Net Debt   11,970 12,420 32,406 35,014 35,455 34,340 -11,115 -11,115     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 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   12.8 -125 5,582 2,398 1,120 2,027 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -57.0% -53.3% 80.9% -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)   8,065 7,449 48,835 55,769 49,526 48,664 11,115 11,115   Balance sheet change%   -3.3% -7.6% 555.6% 14.2% -11.2% -1.7% -77.2% 0.0%   Added value   12.8 -125.1 15,756.7 8,543.7 -3,224.7 -1,339.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 47,560 6,190 -4,345 -3,367 -46,039 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 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 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% 100.0% 282.3% 356.3% -287.9% -66.1% 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 %   0.1% -1.0% 51.5% 16.4% -6.1% -2.7% 0.0% 0.0%   ROI %   0.1% -1.0% 53.2% 16.7% -6.1% -2.7% 0.0% 0.0%   ROE %   -0.8% -2.5% 151.2% 42.7% -20.9% -17.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -37.6% -40.4% 21.2% 28.7% 21.3% 23.1% 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, %   93,756.5% -9,928.8% 580.5% 1,460.1% 3,165.3% 1,694.3% 0.0% 0.0%   Gearing %   -258.9% -245.8% 324.7% 219.2% 336.8% 305.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.5% 0.1% 3.9% 1.0% 3.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 2.7 0.1 3.6 0.0 0.0   Current Ratio   0.6 0.6 0.0 2.6 0.1 3.3 0.0 0.0   Cash and cash equivalent   623.4 6.3 1,200.1 9.8 111.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 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   -4,864.0 -5,055.2 -34,150.0 1,229.2 -1,028.9 1,822.1 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 2021/6 2021 2022/6 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 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