Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Heimstaden Scherfigs Have Parkering 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 N/A 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   0.0% 0.7% 2.2% 0.8% 1.1% 1.3% 7.0% 6.9%   Credit score (0-100)   0 95 66 90 84 78 34 35   Credit rating   N/A AA BBB AA A A BBB BBB   Credit limit (kDKK)   0.0 3,220.7 1.2 2,445.0 1,177.5 351.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 157 394 225 105 27.0 0.0 0.0   EBITDA   0.0 157 394 225 105 27.0 0.0 0.0   EBIT   0.0 7,787 -3,060 292 -84.7 -842 0.0 0.0   Pre-tax profit (PTP)   0.0 7,782.9 -3,129.7 221.8 -121.0 -895.4 0.0 0.0   Net earnings   0.0 6,070.6 -2,446.9 173.0 -94.4 -698.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 7,783 -3,130 222 -121 -895 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 33,790 30,335 30,439 30,249 29,397 0.0 0.0   Shareholders equity total   0.0 32,231 29,784 29,957 29,862 29,164 29,114 29,114   Interest-bearing liabilities   0.0 11,928 11,828 11,705 11,596 11,563 0.0 0.0   Balance sheet total (assets)   0.0 46,094 42,793 42,802 42,568 41,629 29,114 29,114   Net Debt   0.0 11,652 11,828 11,705 11,596 11,563 -29,114 -29,114     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 157 394 225 105 27.0 0.0 0.0   Gross profit growth   0.0% 0.0% 150.4% -43.0% -53.3% -74.3% -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)   0 46,094 42,793 42,802 42,568 41,629 29,114 29,114   Balance sheet change%   0.0% 0.0% -7.2% 0.0% -0.5% -2.2% -30.1% 0.0%   Added value   0.0 7,787.2 -3,060.3 292.2 -84.7 -842.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 33,790 -3,454 103 -190 -852 -29,397 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 4,948.0% -776.5% 130.1% -80.7% -3,116.8% 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 %   0.0% 16.9% -6.9% 0.7% -0.1% -1.1% 0.0% 0.0%   ROI %   0.0% 17.0% -6.9% 0.7% -0.1% -1.1% 0.0% 0.0%   ROE %   0.0% 18.8% -7.9% 0.6% -0.3% -2.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 70.0% 69.6% 70.0% 70.2% 70.1% 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, %   0.0% 7,403.9% 3,001.2% 5,211.5% 11,047.7% 42,795.7% 0.0% 0.0%   Gearing %   0.0% 37.0% 39.7% 39.1% 38.8% 39.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.1% 0.6% 0.6% 0.8% 3.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 39.5 40.4 59.2 102.8 81.6 0.0 0.0   Current Ratio   0.0 36.2 38.8 55.8 83.7 81.1 0.0 0.0   Cash and cash equivalent   0.0 275.7 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 11,964.1 12,136.3 12,142.0 12,172.0 12,080.8 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 N/A 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