Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Heimstaden Hyrdevej 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% 1.5% 0.4%   Bankruptcy risk   1.4% 1.2% 0.6% 1.1% 2.1% 3.6% 7.8% 7.8%   Credit score (0-100)   79 84 96 84 67 52 31 31   Credit rating   A A AA A A BBB BB BB   Credit limit (kDKK)   128.4 379.7 1,842.7 1,964.6 1.9 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   9,819 681 2,110 1,711 1,702 858 0.0 0.0   EBITDA   9,819 681 2,110 1,711 1,702 858 0.0 0.0   EBIT   19,336 1,210 6,845 23,660 -1,348 -8,069 0.0 0.0   Pre-tax profit (PTP)   9,476.4 -151.6 6,090.1 21,131.3 -1,347.6 -7,734.7 0.0 0.0   Net earnings   7,392.4 -118.6 4,750.3 16,265.0 -721.7 -5,816.9 0.0 0.0   Pre-tax profit without non-rec. items   18,994 377 6,090 21,131 -1,348 -7,735 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   36,728 50,225 57,465 79,981 77,454 69,247 0.0 0.0   Shareholders equity total   11,538 11,419 16,170 32,435 31,713 25,896 25,846 25,846   Interest-bearing liabilities   20,932 35,534 34,964 37,482 32,469 32,901 0.0 0.0   Balance sheet total (assets)   36,834 52,049 57,586 81,773 77,676 69,594 25,846 25,846   Net Debt   20,932 33,799 34,957 35,729 32,469 32,901 -25,846 -25,846     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   9,819 681 2,110 1,711 1,702 858 0.0 0.0   Gross profit growth   6,854.3% -93.1% 209.8% -18.9% -0.5% -49.6% -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)   36,834 52,049 57,586 81,773 77,676 69,594 25,846 25,846   Balance sheet change%   115.6% 41.3% 10.6% 42.0% -5.0% -10.4% -62.9% 0.0%   Added value   19,336.0 1,209.8 6,844.7 23,660.0 -1,348.4 -8,068.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   21,078 13,497 7,240 22,516 -2,527 -8,207 -69,247 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 -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 (%)   196.9% 177.6% 324.3% 1,383.0% -79.2% -940.1% 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 %   71.7% 2.7% 12.5% 34.8% -1.7% -9.9% 0.0% 0.0%   ROI %   78.1% 2.8% 12.8% 35.3% -1.7% -10.3% 0.0% 0.0%   ROE %   94.3% -1.0% 34.4% 66.9% -2.3% -20.2% 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 %   31.7% 22.0% 28.1% 39.7% 40.9% 37.2% 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, %   213.2% 4,961.9% 1,656.5% 2,088.5% 1,907.5% 3,833.3% 0.0% 0.0%   Gearing %   181.4% 311.2% 216.2% 115.6% 102.4% 127.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 3.0% 2.1% 8.5% 0.1% 1.4% 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   0.0 0.8 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.8 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 1,734.6 7.5 1,753.3 0.0 0.0 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   -21,886.2 -578.9 -1,364.3 -36,905.8 -35,463.8 -35,221.5 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 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