Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HIMMERLAND EJENDOMSINVEST-IV 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   0.8% 0.9% 0.8% 0.7% 0.7% 0.7% 7.8% 7.8%   Credit score (0-100)   92 90 91 93 94 93 31 31   Credit rating   AA A AA AA AA AA BB BB   Credit limit (kDKK)   1,309.7 1,095.7 1,499.5 1,682.7 1,884.3 2,002.4 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   1,173 1,044 909 1,092 1,269 1,469 0.0 0.0   EBITDA   1,061 930 795 992 1,159 1,357 0.0 0.0   EBIT   1,061 930 795 992 1,159 1,357 0.0 0.0   Pre-tax profit (PTP)   1,051.4 912.3 3,188.1 985.6 1,134.9 2,091.4 0.0 0.0   Net earnings   843.9 735.4 3,038.6 792.6 909.1 1,827.8 0.0 0.0   Pre-tax profit without non-rec. items   1,051 912 3,188 986 1,135 2,091 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   18,600 18,600 21,000 21,000 21,000 21,785 0.0 0.0   Shareholders equity total   13,282 14,017 17,055 17,848 18,757 20,585 20,460 20,460   Interest-bearing liabilities   9,255 4,989 4,542 3,192 3,960 1,890 0.0 0.0   Balance sheet total (assets)   23,220 19,611 22,018 21,773 23,394 23,294 20,460 20,460   Net Debt   4,851 4,211 3,705 2,533 1,729 486 -20,460 -20,460     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   1,173 1,044 909 1,092 1,269 1,469 0.0 0.0   Gross profit growth   -7.6% -10.9% -13.0% 20.2% 16.2% 15.7% -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)   23,220 19,611 22,018 21,773 23,394 23,294 20,460 20,460   Balance sheet change%   6.6% -15.5% 12.3% -1.1% 7.4% -0.4% -12.2% 0.0%   Added value   1,060.7 930.5 794.9 992.4 1,159.3 1,356.6 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 2,400 0 0 785 -21,785 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 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 (%)   90.4% 89.1% 87.5% 90.8% 91.3% 92.4% 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 %   4.7% 4.3% 15.3% 4.5% 5.1% 9.2% 0.0% 0.0%   ROI %   4.9% 4.5% 15.7% 4.7% 5.3% 9.5% 0.0% 0.0%   ROE %   6.6% 5.4% 19.6% 4.5% 5.0% 9.3% 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 %   57.2% 71.5% 77.5% 82.0% 80.2% 88.4% 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, %   457.3% 452.5% 466.0% 255.3% 149.1% 35.8% 0.0% 0.0%   Gearing %   69.7% 35.6% 26.6% 17.9% 21.1% 9.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.3% 0.1% 0.2% 0.7% 1.7% 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   0.5 0.2 0.2 0.2 0.5 0.6 0.0 0.0   Current Ratio   0.5 0.2 0.2 0.2 0.5 0.6 0.0 0.0   Cash and cash equivalent   4,404.1 778.8 837.9 659.0 2,231.0 1,404.3 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   -5,318.5 -4,583.1 -3,944.5 -3,151.9 -2,242.9 -1,200.1 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