Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET PER B. HANSEN 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   2.7% 1.3% 1.5% 1.2% 1.1% 1.3% 9.6% 9.4%   Credit score (0-100)   62 81 77 82 84 78 26 26   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 27.8 11.1 82.7 144.4 47.9 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   619 943 761 988 1,205 847 0.0 0.0   EBITDA   124 423 312 455 639 81.8 0.0 0.0   EBIT   116 423 294 611 476 28.2 0.0 0.0   Pre-tax profit (PTP)   88.2 664.8 421.7 618.7 730.2 654.7 0.0 0.0   Net earnings   68.6 518.6 328.9 482.4 569.3 510.5 0.0 0.0   Pre-tax profit without non-rec. items   88.2 665 422 619 730 655 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   70.3 70.0 2,984 3,139 3,244 3,190 0.0 0.0   Shareholders equity total   952 1,471 1,800 2,282 2,851 3,362 3,162 3,162   Interest-bearing liabilities   1,555 1,459 1,954 1,871 2,037 1,856 0.0 0.0   Balance sheet total (assets)   3,171 3,427 4,158 4,432 5,227 5,630 3,162 3,162   Net Debt   827 1,166 1,693 1,669 1,732 1,320 -3,162 -3,162     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   619 943 761 988 1,205 847 0.0 0.0   Gross profit growth   -34.9% 52.4% -19.3% 29.8% 21.9% -29.7% -100.0% 0.0%   Employees   0 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,171 3,427 4,158 4,432 5,227 5,630 3,162 3,162   Balance sheet change%   -7.1% 8.1% 21.3% 6.6% 17.9% 7.7% -43.8% 0.0%   Added value   123.7 423.3 312.4 623.7 489.2 81.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 -1 2,896 142 42 -107 -3,190 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   18.8% 44.8% 38.7% 61.8% 39.5% 3.3% 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 %   4.8% 21.6% 12.3% 15.5% 16.1% 12.8% 0.0% 0.0%   ROI %   6.2% 26.3% 14.0% 16.9% 17.2% 13.8% 0.0% 0.0%   ROE %   7.5% 42.8% 20.1% 23.6% 22.2% 16.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   30.0% 42.9% 43.3% 52.1% 55.1% 60.3% 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, %   669.0% 275.4% 541.9% 366.7% 271.0% 1,613.2% 0.0% 0.0%   Gearing %   163.3% 99.2% 108.6% 82.0% 71.4% 55.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 3.2% 2.7% 2.6% 2.3% 2.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.6 0.2 0.2 0.2 0.4 0.0 0.0   Current Ratio   1.1 1.6 0.3 0.2 0.2 0.4 0.0 0.0   Cash and cash equivalent   727.2 293.3 261.3 201.4 304.8 535.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   199.3 1,116.2 -1,767.1 -1,766.7 -1,819.2 -1,389.5 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 212 156 312 245 41 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 212 156 228 320 41 0 0   EBIT / employee   0 211 147 305 238 14 0 0   Net earnings / employee   0 259 164 241 285 255 0 0