HELMA Eigenheimbau Aktiengesellschaft
FSX:H5E.DE
0.26 (EUR) • At close July 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 27.112 | 18.762 | 21.879 | 21.787 | 19.343 | 20.087 | 15.831 | 16.703 | 13.092 | 16.328 | 11.861 | 16.656 | 12.404 | 11.331 | 14.465 | 12.493 | 6.709 | 6.916 | 14.069 | 6.821 | 6.349 | 1.54 | 1.458 | 3.793 | 5.831 | 3.074 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 27.112 | 18.762 | 21.879 | 21.787 | 19.343 | 20.087 | 15.831 | 16.703 | 13.092 | 16.328 | 11.861 | 16.656 | 12.404 | 11.331 | 14.465 | 12.493 | 6.709 | 6.916 | 14.069 | 6.821 | 6.349 | 1.54 | 1.458 | 3.793 | 5.831 | 3.074 |
Net Receivables
| 40.573 | 46.08 | 60.833 | 86.28 | 104.055 | 87.834 | 91.872 | 96.582 | 76.363 | 77.212 | 51.686 | 76.784 | 75.498 | 71.808 | 59.982 | 56.616 | 40.277 | 35.211 | 21.153 | 28.97 | 24.107 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 340.71 | 351.078 | 321.287 | 311.366 | 283.853 | 282.813 | 260.227 | 233.964 | 241.566 | 220.152 | 222.181 | 199.891 | 192.173 | 173.816 | 152.252 | 154.369 | 125.364 | 96.054 | 93.712 | 78.408 | 40.822 | 35.566 | 26.79 | 19.83 | 13.519 | 8.628 |
Other Current Assets
| 7.861 | 25.286 | 8.707 | 25.675 | 8.688 | 23.446 | 6.475 | 15.056 | 6.953 | 14.955 | 5.559 | 23.293 | 2.929 | 13.555 | 3.682 | 2.991 | 4.253 | 3.433 | 4.005 | 4.168 | 4.111 | 29.173 | 22.423 | 22.557 | 16.025 | 12.546 |
Total Current Assets
| 416.256 | 425.776 | 412.706 | 426.464 | 415.939 | 395.89 | 374.404 | 352.301 | 337.974 | 319.201 | 291.287 | 298.456 | 283.004 | 259.667 | 230.381 | 226.469 | 176.603 | 141.614 | 132.938 | 118.367 | 75.389 | 66.279 | 50.671 | 43.555 | 35.375 | 24.248 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 17.981 | 19.185 | 18.999 | 19.299 | 19.493 | 19.499 | 19.879 | 19.919 | 20.016 | 19.035 | 17.286 | 15.076 | 15.815 | 16.398 | 16.624 | 16.163 | 15.925 | 16.139 | 16.592 | 14.569 | 14.833 | 15.022 | 16.799 | 16.311 | 15.592 | 14.568 |
Goodwill
| 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 0 | 1.38 | 1.38 | 1.38 |
Intangible Assets
| 4.355 | 4.384 | 3.787 | 3.42 | 3.239 | 3.312 | 3.329 | 3.263 | 3.117 | 0.587 | 1.349 | 0.632 | 1.032 | 0.641 | 0.538 | 0.521 | 0.476 | 0.526 | 0.664 | 0.688 | 0.771 | 0.8 | 0 | 0.828 | 0.755 | 0.809 |
Goodwill and Intangible Assets
| 4.355 | 5.764 | 5.167 | 4.8 | 4.619 | 4.692 | 4.709 | 4.643 | 4.497 | 1.967 | 2.729 | 2.012 | 2.412 | 2.021 | 1.918 | 1.901 | 1.856 | 1.906 | 2.044 | 2.068 | 2.151 | 2.18 | 2.255 | 2.208 | 2.135 | 2.189 |
Long Term Investments
| 0.044 | 0.049 | 0.054 | 0.059 | 0.064 | 0.07 | 0.074 | 0.08 | 0.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.951 | 0 | 0 | 0 | 0.298 | 0.301 | 0.304 | 0.306 | 0.309 |
Tax Assets
| -0.044 | 20.467 | -1.38 | -1.38 | -1.38 | -1.38 | -1.38 | -1.38 | -1.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.094 | 0.204 | 0 | 0 | 0.847 | 2.042 | 1.484 | 2.137 | 1.644 |
Other Non-Current Assets
| 0 | -21.847 | 2.063 | 0.808 | 0.097 | 3.221 | 3.221 | 3.221 | -1.379 | -21.002 | -20.015 | -17.088 | -18.227 | -18.419 | -18.542 | -18.064 | -17.781 | -0.094 | -0.204 | -16.637 | -16.984 | 0.019 | 0.007 | 0.007 | 0.007 | 0.007 |
Total Non-Current Assets
| 22.38 | 23.618 | 24.903 | 24.966 | 24.273 | 27.482 | 27.883 | 27.863 | 23.303 | 21.002 | 20.015 | 17.088 | 18.227 | 18.419 | 18.542 | 18.064 | 17.781 | 18.045 | 18.636 | 16.637 | 16.984 | 18.366 | 21.405 | 20.313 | 20.177 | 18.717 |
Total Assets
| 438.636 | 449.394 | 437.609 | 451.43 | 440.212 | 423.372 | 402.287 | 380.164 | 361.277 | 341.44 | 311.303 | 317.653 | 301.232 | 278.242 | 249.203 | 244.994 | 194.669 | 159.947 | 152.077 | 136.6 | 93.887 | 84.645 | 72.076 | 63.868 | 55.552 | 42.965 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 8.663 | 6.679 | 8.544 | 11.499 | 18.577 | 11.284 | 11.921 | 11.11 | 12.58 | 5.806 | 6.627 | 5.27 | 6.297 | 6.55 | 11.039 | 5.438 | 6.131 | 4.949 | 5.547 | 5.523 | 5.932 | 3.125 | 12.296 | 5.852 | 4.211 | 5.016 |
Short Term Debt
| 92.182 | 58.668 | 16.238 | 21.014 | 42.432 | 37.235 | 38.092 | 36.295 | 23.5 | 33.018 | 22.732 | 32.154 | 46.601 | 32.435 | 55.874 | 50.671 | 21.204 | 14.521 | 18.168 | 0 | 17.43 | 22.444 | 0 | 1.99 | 0.015 | 4.392 |
Tax Payables
| 1.034 | 1.638 | 3.547 | 1.617 | 1.585 | 2.532 | 1.747 | 2.043 | 0.704 | 4.025 | 3.636 | 7.308 | 4.272 | 5.259 | 1.502 | 3.546 | 0.279 | 4.96 | 1.686 | 0 | 0 | 2.665 | 0.238 | 0.299 | 0.076 | 0.096 |
Deferred Revenue
| 0 | 1.638 | 3.547 | 1.617 | 1.585 | 2.532 | 1.747 | 2.043 | 0.704 | -33.018 | -22.732 | -32.154 | -46.601 | -32.435 | -55.874 | -50.671 | -21.204 | -14.521 | -18.168 | 0 | 0 | 19.276 | 0 | 5.933 | 9.586 | 7.46 |
Other Current Liabilities
| 75.121 | 61.023 | 60.453 | 59.287 | 65.352 | 60.532 | 52.592 | 55.072 | 55.757 | 48.167 | 37.423 | 42.45 | 24.106 | 41.453 | 32.884 | 48.273 | 36.169 | 17.749 | 18.7 | 45.714 | 17.463 | 16.958 | 20.66 | 17.413 | 15.989 | 2.747 |
Total Current Liabilities
| 177 | 129.646 | 88.782 | 93.417 | 127.946 | 111.583 | 104.352 | 104.52 | 92.541 | 91.016 | 70.418 | 87.182 | 81.276 | 85.697 | 101.299 | 107.928 | 63.783 | 42.179 | 44.1 | 51.237 | 40.825 | 45.192 | 33.194 | 25.554 | 20.291 | 19.711 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 142.016 | 172.377 | 195.037 | 212.895 | 172.164 | 182.264 | 173.105 | 156.451 | 155.84 | 142.622 | 138.686 | 133.738 | 127.125 | 103.216 | 66.307 | 60.403 | 73.281 | 71.796 | 67.003 | 53.26 | 24.891 | 15.443 | 0 | 18.354 | 0 | 8.943 |
Deferred Revenue Non-Current
| 0 | 0.691 | 0.706 | 0.607 | 0.535 | 0.661 | 0.706 | 0.834 | 0.955 | 137.473 | 134.699 | 130.269 | 122.753 | 98.268 | 61.788 | 57.037 | 70.468 | 69.742 | 65.068 | 0 | 0 | 8.983 | 0 | -11.331 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 9.107 | 9.696 | 9.365 | 9.166 | 7.155 | 6.927 | 5.71 | 5.474 | 5.149 | 3.987 | 3.469 | 4.372 | 4.948 | 4.519 | 3.366 | 2.813 | 2.054 | 1.934 | 0 | 0 | 1.143 | 1.435 | 0.818 | 0.778 | 0.316 |
Other Non-Current Liabilities
| 11.947 | 13.606 | 15.311 | 6.272 | 14.765 | 12.947 | 11.743 | 10.599 | 4.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.988 | 0 | 3.878 | 2.502 | 20.231 | 2.075 | 19.612 | 1.795 |
Total Non-Current Liabilities
| 153.963 | 195.089 | 210.348 | 228.532 | 186.929 | 195.211 | 184.848 | 167.05 | 165.912 | 142.622 | 138.686 | 133.738 | 127.125 | 103.216 | 66.307 | 60.403 | 73.281 | 71.796 | 67.003 | 53.26 | 24.891 | 19.088 | 21.666 | 21.247 | 20.39 | 11.054 |
Total Liabilities
| 330.963 | 324.735 | 299.13 | 321.949 | 314.875 | 306.794 | 289.2 | 271.57 | 258.453 | 243.724 | 217.588 | 228.824 | 217.007 | 198.006 | 175.709 | 175.096 | 141.941 | 118.995 | 116.091 | 108.567 | 69.594 | 64.28 | 54.86 | 46.801 | 40.681 | 30.766 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3.7 | 3.41 | 3.41 | 3.1 | 3.1 | 2.86 | 2.86 | 2.86 | 2.86 | 2.6 |
Retained Earnings
| 61.724 | 21.953 | 42.525 | 33.624 | 35.87 | 27.21 | 31.169 | 26.66 | 26.347 | 52.062 | 48.077 | 43.175 | 38.587 | 34.582 | 27.856 | 24.244 | 18.8 | 16.623 | 11.673 | 10.298 | 6.602 | 5.778 | 2.725 | 2.545 | 0.203 | 0.074 |
Accumulated Other Comprehensive Income/Loss
| 56.788 | 56.788 | 49.893 | 49.893 | 43.695 | 43.695 | 36.28 | 36.28 | 30.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.807 | 0 | -5.119 | 0 | -4.412 |
Other Total Stockholders Equity
| -14.954 | -15.003 | 0 | -8.062 | -2.028 | -2.143 | 5.253 | 5.253 | 10.694 | 41.533 | 41.533 | 41.533 | 41.533 | 41.533 | 41.533 | 41.533 | 30.123 | 20.798 | 20.798 | 14.458 | 14.458 | 11.55 | 11.55 | 11.55 | 11.71 | 13.85 |
Total Shareholders Equity
| 107.558 | 124.526 | 138.364 | 129.348 | 125.232 | 116.457 | 112.982 | 108.473 | 102.718 | 97.595 | 93.61 | 88.708 | 84.12 | 80.115 | 73.389 | 69.777 | 52.623 | 40.831 | 35.88 | 27.856 | 24.16 | 20.188 | 17.135 | 16.955 | 14.774 | 12.112 |
Total Equity
| 107.673 | 124.659 | 138.479 | 129.481 | 125.337 | 116.578 | 113.087 | 108.594 | 102.824 | 97.716 | 93.715 | 88.829 | 84.225 | 80.236 | 73.494 | 69.898 | 52.728 | 40.952 | 35.985 | 28.033 | 24.293 | 20.365 | 17.216 | 17.067 | 14.871 | 12.199 |
Total Liabilities & Shareholders Equity
| 438.636 | 449.394 | 437.609 | 451.43 | 440.212 | 423.372 | 402.287 | 380.164 | 361.277 | 341.44 | 311.303 | 317.653 | 301.232 | 278.242 | 249.203 | 244.994 | 194.669 | 160.041 | 152.077 | 0 | 0 | 84.645 | 72.076 | 63.868 | 55.552 | 42.965 |