Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Heimstaden Bianco Lunos Allé 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.1% 4.1% 1.1% 4.2% 4.9% 1.2% 7.8% 7.8%   Credit score (0-100)   85 49 83 48 43 82 31 31   Credit rating   A BBB A BBB BBB A BB BB   Credit limit (kDKK)   3,342.9 0.0 4,138.6 0.0 0.0 1,528.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,220 2,323 2,316 2,314 1,573 1,897 0.0 0.0   EBITDA   1,220 2,323 2,316 2,314 1,573 1,897 0.0 0.0   EBIT   3,222 -9,426 19,517 -18,893 -22,613 3,405 0.0 0.0   Pre-tax profit (PTP)   3,132.3 -9,600.6 19,374.4 -19,050.7 -22,966.7 2,883.1 0.0 0.0   Net earnings   2,443.2 -7,588.5 15,112.0 -14,859.6 -19,164.4 2,627.9 0.0 0.0   Pre-tax profit without non-rec. items   3,132 -9,601 19,374 -19,051 -22,967 2,883 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   143,282 132,596 150,816 130,688 112,628 115,010 0.0 0.0   Shareholders equity total   87,923 80,434 95,546 80,687 61,522 64,150 64,100 64,100   Interest-bearing liabilities   45,185 44,519 43,707 43,027 49,147 48,427 0.0 0.0   Balance sheet total (assets)   143,594 132,693 150,927 132,194 113,672 116,209 64,100 64,100   Net Debt   44,956 44,519 43,707 43,027 49,147 48,427 -64,100 -64,100     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,220 2,323 2,316 2,314 1,573 1,897 0.0 0.0   Gross profit growth   -33.6% 90.4% -0.3% -0.1% -32.0% 20.6% -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)   143,594 132,693 150,927 132,194 113,672 116,209 64,100 64,100   Balance sheet change%   2.3% -7.6% 13.7% -12.4% -14.0% 2.2% -44.8% 0.0%   Added value   3,222.3 -9,426.4 19,517.1 -18,893.2 -22,613.4 3,404.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,646 -10,686 18,220 -20,128 -18,060 2,382 -115,010 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   264.1% -405.9% 842.8% -816.6% -1,437.9% 179.5% 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 %   2.3% -6.8% 13.8% -13.3% -18.4% 3.0% 0.0% 0.0%   ROI %   2.3% -6.9% 13.9% -13.5% -18.5% 3.0% 0.0% 0.0%   ROE %   2.8% -9.0% 17.2% -16.9% -27.0% 4.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   61.2% 60.6% 63.3% 61.0% 54.1% 55.2% 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, %   3,684.5% 1,916.8% 1,887.4% 1,859.8% 3,125.1% 2,552.9% 0.0% 0.0%   Gearing %   51.4% 55.3% 45.7% 53.3% 79.9% 75.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.4% 0.3% 0.4% 0.8% 1.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.0 0.0 0.4 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.4 0.1 0.1 0.0 0.0   Cash and cash equivalent   229.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -5,142.4 -4,257.6 -3,523.3 -2,720.3 -7,684.4 -7,279.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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