Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Heimstaden Pyramidehusene 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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% 0.4% 0.4%   Bankruptcy risk   3.8% 1.4% 0.9% 1.0% 1.9% 2.1% 8.2% 8.2%   Credit score (0-100)   52 79 88 85 69 66 30 30   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 35.1 575.5 1,052.7 2.6 0.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -16.6 588 1,296 1,928 921 1,915 0.0 0.0   EBITDA   -27.4 588 1,296 1,928 921 1,915 0.0 0.0   EBIT   -27.4 3,598 4,832 12,451 -784 -1,593 0.0 0.0   Pre-tax profit (PTP)   -27.9 3,264.0 4,585.4 11,751.0 -1,069.2 -2,652.8 0.0 0.0   Net earnings   -24.1 2,545.9 3,576.6 9,165.8 -831.6 -2,069.2 0.0 0.0   Pre-tax profit without non-rec. items   -27.9 3,264 4,585 11,751 -1,069 -2,653 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   6,896 22,140 31,883 49,750 48,082 44,626 0.0 0.0   Shareholders equity total   25.9 2,572 6,148 15,314 13,683 11,613 11,563 11,563   Interest-bearing liabilities   7,089 21,710 23,450 30,065 30,662 29,311 0.0 0.0   Balance sheet total (assets)   8,141 25,740 33,156 50,217 48,259 44,715 11,563 11,563   Net Debt   5,873 18,122 22,581 29,629 30,543 29,311 -11,563 -11,563     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   -16.6 588 1,296 1,928 921 1,915 0.0 0.0   Gross profit growth   0.0% 0.0% 120.3% 48.8% -52.2% 108.0% -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)   8,141 25,740 33,156 50,217 48,259 44,715 11,563 11,563   Balance sheet change%   0.0% 216.2% 28.8% 51.5% -3.9% -7.3% -74.1% 0.0%   Added value   -27.4 3,598.2 4,832.2 12,450.9 -784.3 -1,592.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,896 15,244 9,743 17,867 -1,668 -3,456 -44,626 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   165.4% 611.8% 373.0% 645.9% -85.2% -83.2% 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 %   -0.3% 21.2% 16.4% 29.9% -1.6% -3.4% 0.0% 0.0%   ROI %   -0.4% 22.1% 17.0% 30.6% -1.6% -3.4% 0.0% 0.0%   ROE %   -93.1% 196.0% 82.0% 85.4% -5.7% -16.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.3% 10.0% 18.5% 30.5% 28.4% 26.0% 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, %   -21,421.7% 3,081.3% 1,742.9% 1,537.1% 3,317.0% 1,530.5% 0.0% 0.0%   Gearing %   27,381.0% 844.2% 381.4% 196.3% 224.1% 252.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.3% 1.1% 2.6% 0.9% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 0.4 0.2 0.4 0.1 0.1 0.0 0.0   Current Ratio   1.2 0.4 0.2 0.4 0.1 0.1 0.0 0.0   Cash and cash equivalent   1,216.5 3,587.7 868.5 435.8 119.3 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   216.1 -5,107.8 -7,125.5 -621.4 -1,201.2 -1,120.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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