Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Heimstaden Lindholm Brygge 8 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% 0.3% 0.3%   Bankruptcy risk   0.7% 0.7% 0.6% 0.6% 0.7% 0.6% 7.9% 7.8%   Credit score (0-100)   95 96 97 97 95 95 31 31   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,893.0 2,027.7 2,292.2 2,694.3 2,527.9 2,833.9 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   2,355 2,802 2,986 3,141 2,976 2,689 0.0 0.0   EBITDA   2,355 2,802 2,986 3,141 2,976 2,689 0.0 0.0   EBIT   3,115 1,902 2,986 4,881 1,366 2,647 0.0 0.0   Pre-tax profit (PTP)   2,381.1 1,571.4 2,754.5 4,666.9 1,203.9 2,725.8 0.0 0.0   Net earnings   1,857.3 1,225.7 2,148.5 3,640.2 935.0 2,117.0 0.0 0.0   Pre-tax profit without non-rec. items   2,381 1,571 2,755 4,667 1,204 2,726 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   44,500 43,600 43,600 45,753 44,206 44,275 0.0 0.0   Shareholders equity total   18,199 19,425 21,574 25,214 26,149 28,266 28,216 28,216   Interest-bearing liabilities   25,524 23,178 20,934 20,684 20,421 20,997 0.0 0.0   Balance sheet total (assets)   46,040 45,519 46,249 49,528 51,404 52,988 28,216 28,216   Net Debt   24,037 21,296 20,073 20,684 20,421 20,997 -28,216 -28,216     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   2,355 2,802 2,986 3,141 2,976 2,689 0.0 0.0   Gross profit growth   -18.2% 19.0% 6.6% 5.2% -5.2% -9.7% -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)   46,040 45,519 46,249 49,528 51,404 52,988 28,216 28,216   Balance sheet change%   -0.1% -1.1% 1.6% 7.1% 3.8% 3.1% -46.8% 0.0%   Added value   3,115.0 1,902.1 2,986.2 4,880.9 1,365.8 2,647.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   700 -900 0 2,153 -1,547 69 -44,275 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   132.3% 67.9% 100.0% 155.4% 45.9% 98.5% 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 %   6.8% 4.2% 6.5% 10.2% 2.8% 5.5% 0.0% 0.0%   ROI %   6.8% 4.2% 6.7% 10.4% 2.8% 5.7% 0.0% 0.0%   ROE %   10.8% 6.5% 10.5% 15.6% 3.6% 7.8% 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 %   48.2% 42.7% 46.6% 50.9% 52.0% 53.3% 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, %   1,020.7% 760.0% 672.2% 658.6% 686.2% 780.9% 0.0% 0.0%   Gearing %   140.2% 119.3% 97.0% 82.0% 78.1% 74.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.4% 1.1% 1.0% 0.9% 0.8% 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   2.4 0.1 1.6 4.4 7.1 5.5 0.0 0.0   Current Ratio   2.4 0.1 1.6 4.4 3.4 5.5 0.0 0.0   Cash and cash equivalent   1,487.5 1,882.0 860.8 0.0 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   907.5 -22,051.0 1,025.5 2,924.9 5,065.3 7,132.1 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   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