Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTERFIRMAET UFFE HEEGAARD ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2%   Bankruptcy risk   19.1% 14.6% 14.2% 19.9% 41.1% 21.5% 23.7% 26.4%   Credit score (0-100)   8 16 16 6 0 4 3 1   Credit rating   C B B C C C C C   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 2,223 1,473 1,473 1,473   Gross profit   895 1,114 1,384 1,283 1,507 1,196 0.0 0.0   EBITDA   -183 113 45.5 -123 113 24.1 0.0 0.0   EBIT   -191 113 45.5 -123 113 24.1 0.0 0.0   Pre-tax profit (PTP)   -206.5 96.1 31.8 -123.4 111.6 22.4 0.0 0.0   Net earnings   -206.5 96.1 31.8 -123.4 111.6 22.4 0.0 0.0   Pre-tax profit without non-rec. items   -207 96.1 31.8 -123 112 22.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -272 -176 -144 -267 -156 -133 22.4 22.4   Interest-bearing liabilities   88.9 9.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   133 102 113 144 89.1 90.6 22.4 22.4   Net Debt   72.7 -7.2 -92.7 -144 -178 -90.6 -22.4 -22.4     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 2,223 1,473 1,473 1,473   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -33.7% 0.0% 0.0%   Gross profit   895 1,114 1,384 1,283 1,507 1,196 0.0 0.0   Gross profit growth   9.3% 24.5% 24.2% -7.3% 17.4% -20.6% -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   -884.5 -842.9 -1,171.1 -1,210.5 -1,231.2 -1,028.4 0.0 0.0   Balance sheet total (assets)   133 102 113 144 89 91 22 22   Balance sheet change%   -62.8% -23.6% 10.9% 27.4% -38.0% 1.7% -75.3% 0.0%   Added value   693.8 955.6 1,216.7 1,088.0 1,344.5 1,052.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 60.5% 71.5% 0.0% 0.0%   Investments   -16 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 5.1% 1.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 5.1% 1.6% 0.0% 0.0%   EBIT to gross profit (%)   -21.3% 10.1% 3.3% -9.6% 7.5% 2.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 5.0% 1.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 5.0% 1.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 5.0% 1.5% 0.0% 0.0%   ROA %   -49.9% 28.2% 11.9% -37.0% 34.1% 9.6% 0.0% 0.0%   ROI %   -147.7% 196.3% 708.6% 0.0% 0.0% 0.0% 0.0% 0.0%   ROE %   -84.2% 81.9% 29.7% -96.3% 96.0% 24.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -67.1% -63.3% -56.1% -65.0% -63.6% -59.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 11.0% 15.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 3.0% 9.0% -1.5% -1.5%   Net int. bear. debt to EBITDA, %   -39.8% -6.4% -203.6% 117.2% -157.2% -375.2% 0.0% 0.0%   Gearing %   -32.7% -5.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.3 0.4 0.4 0.3 0.7 0.4 0.0 0.0   Current Ratio   0.3 0.4 0.4 0.3 0.7 0.4 0.0 0.0   Cash and cash equivalent   16.2 16.2 92.7 143.6 178.2 90.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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% 8.0% 6.1% 1.5% 1.5%   Net working capital   -271.6 -175.6 -143.8 -267.2 -155.5 -223.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -7.0% -15.2% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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