Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murerfirmaet Højfeldt og Poulsen 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   6.2% 5.9% 4.3% 2.5% 2.2% 5.1% 10.0% 9.8%   Credit score (0-100)   39 41 47 61 66 42 25 25   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 1,417 1,367 1,201 1,201 1,201   Gross profit   680 846 1,086 1,417 1,367 1,201 0.0 0.0   EBITDA   -124 3.9 369 558 467 194 0.0 0.0   EBIT   -130 -2.7 356 549 458 185 0.0 0.0   Pre-tax profit (PTP)   -144.2 -7.6 353.4 541.3 439.2 176.4 0.0 0.0   Net earnings   -112.0 -7.1 257.6 434.1 343.6 134.5 0.0 0.0   Pre-tax profit without non-rec. items   -144 -7.6 353 541 439 176 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   10.4 38.9 26.3 17.5 8.8 0.0 0.0 0.0   Shareholders equity total   418 383 619 1,012 1,255 1,290 1,127 1,127   Interest-bearing liabilities   0.0 0.0 0.0 0.0 3.0 3.7 0.0 0.0   Balance sheet total (assets)   627 616 973 1,385 1,645 1,591 1,127 1,127   Net Debt   -455 -274 -666 -1,270 -1,299 -1,441 -1,127 -1,127     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 1,417 1,367 1,201 1,201 1,201   Net sales growth   0.0% 0.0% 0.0% 0.0% -3.5% -12.1% 0.0% 0.0%   Gross profit   680 846 1,086 1,417 1,367 1,201 0.0 0.0   Gross profit growth   -30.8% 24.4% 28.3% 30.5% -3.5% -12.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   627 616 973 1,385 1,645 1,591 1,127 1,127   Balance sheet change%   -46.8% -1.7% 58.0% 42.4% 18.8% -3.3% -29.1% 0.0%   Added value   -123.8 3.9 368.8 558.2 466.7 194.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 39.4% 34.1% 16.2% 0.0% 0.0%   Investments   -13 22 -25 -18 -18 -18 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 39.4% 34.1% 16.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 38.8% 33.5% 15.4% 0.0% 0.0%   EBIT to gross profit (%)   -19.2% -0.3% 32.8% 38.8% 33.5% 15.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 30.6% 25.1% 11.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 31.3% 25.8% 11.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 38.2% 32.1% 14.7% 0.0% 0.0%   ROA %   -14.4% -0.4% 44.8% 46.6% 30.2% 11.5% 0.0% 0.0%   ROI %   -25.4% -0.7% 70.9% 67.3% 40.3% 14.5% 0.0% 0.0%   ROE %   -21.9% -1.8% 51.4% 53.2% 30.3% 10.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   66.7% 62.2% 63.6% 73.0% 76.3% 81.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 26.3% 28.4% 24.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -63.4% -66.8% -95.4% -93.9% -93.9%   Net int. bear. debt to EBITDA, %   367.1% -7,062.7% -180.7% -227.4% -278.3% -742.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.2% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1,265.6% 269.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.0 2.5 2.7 3.7 4.2 5.3 0.0 0.0   Current Ratio   3.0 2.5 2.7 3.7 4.2 5.3 0.0 0.0   Cash and cash equivalent   454.5 273.6 666.4 1,269.6 1,301.6 1,444.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 6.9 6.4 2.8 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% 96.5% 119.8% 132.4% 93.9% 93.9%   Net working capital   408.8 345.4 593.8 995.7 1,248.2 1,292.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 70.3% 91.3% 107.6% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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