Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HIMMELBJERG GOLF A/S 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% 1.7% 1.7%   Bankruptcy risk   0.8% 0.6% 0.7% 0.7% 0.7% 0.8% 8.1% 8.1%   Credit score (0-100)   94 97 94 93 94 90 30 30   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   902.6 1,044.2 1,012.2 1,055.7 1,101.5 1,059.5 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   1,459 1,459 1,459 1,459 1,459 1,459 1,459 1,459   Gross profit   1,248 1,261 1,237 1,232 1,105 1,182 0.0 0.0   EBITDA   1,248 1,261 1,237 1,232 1,105 1,182 0.0 0.0   EBIT   902 913 889 910 763 838 0.0 0.0   Pre-tax profit (PTP)   557.9 507.6 721.7 718.7 560.5 567.1 0.0 0.0   Net earnings   458.0 395.6 562.8 565.4 436.6 448.7 0.0 0.0   Pre-tax profit without non-rec. items   558 508 722 719 561 567 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   20,912 20,664 20,316 19,965 19,848 19,568 0.0 0.0   Shareholders equity total   9,607 10,042 10,604 11,170 11,606 12,055 4,220 4,220   Interest-bearing liabilities   9,103 9,405 7,540 7,207 6,849 6,526 0.0 0.0   Balance sheet total (assets)   20,912 21,394 20,316 19,965 19,848 19,589 4,220 4,220   Net Debt   9,103 8,694 7,540 7,207 6,849 6,526 -4,220 -4,220     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   1,459 1,459 1,459 1,459 1,459 1,459 1,459 1,459   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,248 1,261 1,237 1,232 1,105 1,182 0.0 0.0   Gross profit growth   -1.2% 1.0% -1.9% -0.4% -10.3% 6.9% -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)   20,912 21,394 20,316 19,965 19,848 19,589 4,220 4,220   Balance sheet change%   -2.0% 2.3% -5.0% -1.7% -0.6% -1.3% -78.5% 0.0%   Added value   1,248.2 1,260.6 1,236.8 1,232.0 1,085.2 1,181.8 0.0 0.0   Added value %   85.6% 86.4% 84.8% 84.5% 74.4% 81.0% 0.0% 0.0%   Investments   -692 -596 -696 -674 -459 -624 -19,568 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 %   85.6% 86.4% 84.8% 84.5% 75.8% 81.0% 0.0% 0.0%   EBIT %   61.9% 62.6% 60.9% 62.4% 52.3% 57.5% 0.0% 0.0%   EBIT to gross profit (%)   72.3% 72.4% 71.9% 73.8% 69.0% 70.9% 0.0% 0.0%   Net Earnings %   31.4% 27.1% 38.6% 38.8% 29.9% 30.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   55.1% 51.0% 62.4% 60.8% 53.4% 54.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   38.2% 34.8% 49.5% 49.3% 38.4% 38.9% 0.0% 0.0%   ROA %   4.3% 4.3% 4.3% 4.5% 3.8% 4.3% 0.0% 0.0%   ROI %   4.8% 4.7% 4.7% 4.9% 4.1% 4.5% 0.0% 0.0%   ROE %   4.9% 4.0% 5.5% 5.2% 3.8% 3.8% 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 %   45.9% 46.9% 52.2% 55.9% 58.5% 61.5% 100.0% 100.0%   Relative indebtedness %   761.6% 764.5% 651.3% 587.5% 549.2% 500.0% 0.0% 0.0%   Relative net indebtedness %   761.6% 715.8% 651.3% 587.5% 549.2% 500.0% -289.3% -289.3%   Net int. bear. debt to EBITDA, %   729.4% 689.7% 609.6% 584.9% 619.7% 552.2% 0.0% 0.0%   Gearing %   94.8% 93.7% 71.1% 64.5% 59.0% 54.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.4% 2.0% 2.6% 2.9% 4.1% 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   0.0 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 710.3 0.0 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)   52.0 55.2 57.5 56.3 36.1 46.1 0.0 0.0   Current assets / Net sales %   0.0% 50.0% 0.0% 0.0% 0.0% 1.5% 289.3% 289.3%   Net working capital   -4,163.6 -3,211.1 -2,984.1 -2,729.2 -2,843.2 -2,767.7 0.0 0.0   Net working capital %   -285.4% -220.1% -204.6% -187.1% -194.9% -189.7% 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