Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Heimstaden Green ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.6% 0.6%   Bankruptcy risk   1.2% 1.0% 1.1% 1.4% 1.3% 3.3% 7.4% 7.4%   Credit score (0-100)   84 88 85 77 80 54 33 33   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   1,775.4 5,816.4 6,020.0 1,878.7 3,511.3 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 -2,759 -2,759 -2,759   Gross profit   -134 -62.1 -95.6 -38.2 -65.2 -2,778 0.0 0.0   EBITDA   -134 -62.1 -95.6 -38.2 -65.2 -2,778 0.0 0.0   EBIT   -134 -62.1 -95.6 -38.2 -65.2 -2,778 0.0 0.0   Pre-tax profit (PTP)   9,957.9 733.5 2,234.6 -201.9 -73.7 -2,852.3 0.0 0.0   Net earnings   9,967.3 747.9 2,259.3 -157.5 -57.5 -2,831.8 0.0 0.0   Pre-tax profit without non-rec. items   9,958 734 2,235 -204 -73.7 -2,852 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   69,713 100,661 142,220 232,363 232,305 229,473 226,473 226,473   Interest-bearing liabilities   0.0 0.0 0.0 2,130 2,595 2,655 0.0 0.0   Balance sheet total (assets)   69,876 104,578 144,810 234,937 234,912 232,129 226,473 226,473   Net Debt   -261 -3,216 -219 2,129 2,566 2,655 -226,473 -226,473     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 -2,759 -2,759 -2,759   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -134 -62.1 -95.6 -38.2 -65.2 -2,778 0.0 0.0   Gross profit growth   -203.7% 53.8% -54.0% 60.0% -70.6% -4,157.6% 0.0% 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)   69,876 104,578 144,810 234,937 234,912 232,129 226,473 226,473   Balance sheet change%   122.0% 49.7% 38.5% 62.2% -0.0% -1.2% -2.4% 0.0%   Added value   -134.4 -62.1 -95.6 -38.2 -65.2 -2,778.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 100.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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% 100.7% 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 102.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 102.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 103.4% 0.0% 0.0%   ROA %   19.7% 0.8% 1.8% -0.0% -0.0% -1.2% 0.0% 0.0%   ROI %   19.8% 0.9% 1.9% -0.0% -0.0% -1.2% 0.0% 0.0%   ROE %   19.9% 0.9% 1.9% -0.1% -0.0% -1.2% 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 %   99.8% 96.3% 98.2% 98.9% 98.9% 98.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -96.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -96.2% 8,208.5% 8,208.5%   Net int. bear. debt to EBITDA, %   194.5% 5,178.9% 228.7% -5,567.6% -3,933.1% -95.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.9% 1.1% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 0.0% 0.0% 15.5% 0.4% 2.8% 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   1.7 0.8 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.7 0.8 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   261.4 3,215.9 218.7 1.2 28.9 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 66.6 16.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% -0.7% -8,208.5% -8,208.5%   Net working capital   108.0 -677.9 -2,347.0 -2,504.5 -2,562.0 -2,634.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 95.5% 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