Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Heimstaden Residential IV P/S 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% 0.4% 0.4%   Bankruptcy risk   0.4% 0.4% 0.4% 0.3% 0.9% 0.4% 6.8% 6.8%   Credit score (0-100)   100 100 100 100 89 100 35 35   Credit rating   AAA AAA AAA AAA A AAA BBB BBB   Credit limit (kDKK)   28,938.6 51,994.9 58,418.5 82,389.1 48,074.3 75,280.2 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   12,229 28,853 34,253 36,703 38,042 39,595 0.0 0.0   EBITDA   12,229 28,853 37,896 36,703 38,533 39,595 0.0 0.0   EBIT   71,012 41,120 61,573 187,941 -52,768 52,952 0.0 0.0   Pre-tax profit (PTP)   66,281.4 39,094.9 59,489.9 184,487.7 -58,689.7 30,493.0 0.0 0.0   Net earnings   66,281.4 39,094.9 59,489.9 184,487.7 -58,689.7 30,493.0 0.0 0.0   Pre-tax profit without non-rec. items   66,281 39,095 63,133 184,488 -58,690 30,493 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   554,254 1,159,068 1,186,826 1,339,453 1,245,744 1,215,318 0.0 0.0   Shareholders equity total   255,524 490,354 549,844 734,332 675,642 706,135 656,135 656,135   Interest-bearing liabilities   342,431 709,177 705,982 703,014 698,210 691,973 0.0 0.0   Balance sheet total (assets)   610,062 1,224,460 1,284,086 1,462,318 1,399,916 1,422,358 656,135 656,135   Net Debt   339,877 693,988 705,982 703,014 698,210 661,995 -656,135 -656,135     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   12,229 28,853 34,253 36,703 38,042 39,595 0.0 0.0   Gross profit growth   -65.6% 135.9% 18.7% 7.2% 3.6% 4.1% -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)   610,062 1,224,460 1,284,086 1,462,318 1,399,916 1,422,358 656,135 656,135   Balance sheet change%   15.5% 100.7% 4.9% 13.9% -4.3% 1.6% -53.9% 0.0%   Added value   71,011.6 41,120.4 61,589.9 187,957.9 -52,750.7 53,002.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   28,747 604,814 27,741 152,610 -93,710 -30,476 -1,215,318 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 -1.0 1.0 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 (%)   580.7% 142.5% 179.8% 512.1% -138.7% 133.7% 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 %   12.5% 4.5% 5.3% 13.7% -3.6% 4.4% 0.0% 0.0%   ROI %   12.6% 4.5% 5.3% 13.7% -3.6% 4.4% 0.0% 0.0%   ROE %   29.8% 10.5% 11.4% 28.7% -8.3% 4.4% 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 %   41.9% 40.0% 42.8% 50.2% 48.3% 49.7% 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, %   2,779.3% 2,405.3% 1,862.9% 1,915.4% 1,812.0% 1,671.9% 0.0% 0.0%   Gearing %   134.0% 144.6% 128.4% 95.7% 103.3% 98.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 0.4% 0.4% 0.5% 0.9% 4.5% 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   14.7 11.6 12.1 28.3 39.6 9.5 0.0 0.0   Current Ratio   14.7 11.6 12.1 24.7 38.4 9.4 0.0 0.0   Cash and cash equivalent   2,554.0 15,189.0 0.0 0.0 0.0 29,977.5 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   52,019.7 59,748.5 89,227.8 117,891.8 150,157.8 184,970.9 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