Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMA HANSEN OG KRUSE 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% 3.4% 5.1% 5.1% 4.9% 6.3% 16.1% 16.1%   Credit score (0-100)   62 55 43 42 44 36 11 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   7,634 6,825 7,104 7,870 7,375 8,278 0.0 0.0   EBITDA   272 -107 -477 343 -474 517 0.0 0.0   EBIT   107 -300 -707 123 -709 325 0.0 0.0   Pre-tax profit (PTP)   32.7 -383.9 -867.5 20.2 -839.4 155.3 0.0 0.0   Net earnings   24.7 -278.6 -677.1 15.4 -655.2 120.6 0.0 0.0   Pre-tax profit without non-rec. items   32.7 -384 -867 20.2 -839 155 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   459 528 483 780 584 483 0.0 0.0   Shareholders equity total   1,283 1,005 328 343 338 458 156 156   Interest-bearing liabilities   2,887 1,835 2,801 3,074 3,628 3,251 0.0 0.0   Balance sheet total (assets)   6,800 6,170 6,735 6,888 6,885 8,475 156 156   Net Debt   2,885 1,833 2,801 3,074 3,628 3,251 -156 -156     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   7,634 6,825 7,104 7,870 7,375 8,278 0.0 0.0   Gross profit growth   -7.1% -10.6% 4.1% 10.8% -6.3% 12.2% -100.0% 0.0%   Employees   18 17 18 18 19 18 0 0   Employee growth %   5.9% -5.6% 5.9% 0.0% 5.6% -5.3% -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)   6,800 6,170 6,735 6,888 6,885 8,475 156 156   Balance sheet change%   1.4% -9.3% 9.2% 2.3% -0.1% 23.1% -98.2% 0.0%   Added value   272.1 -107.4 -477.3 343.3 -488.2 517.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -197 -125 -274 76 -431 -294 -483 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 -1.0 1.0 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 (%)   1.4% -4.4% -10.0% 1.6% -9.6% 3.9% 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 %   1.6% -4.6% -11.0% 1.8% -10.3% 4.2% 0.0% 0.0%   ROI %   2.4% -8.0% -22.0% 3.6% -18.8% 8.3% 0.0% 0.0%   ROE %   1.6% -24.4% -101.6% 4.6% -192.5% 30.3% 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 %   19.2% 16.6% 5.2% 5.2% 5.0% 7.0% 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, %   1,060.2% -1,706.4% -586.7% 895.4% -765.9% 628.7% 0.0% 0.0%   Gearing %   224.9% 182.6% 854.9% 896.2% 1,074.1% 709.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.5% 6.9% 3.5% 3.9% 4.9% 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   1.2 1.2 1.0 1.0 0.9 1.3 0.0 0.0   Current Ratio   1.2 1.2 1.0 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   2.0 2.0 0.0 0.0 0.0 0.0 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   1,034.9 809.6 -30.9 -284.6 -229.1 87.4 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   15 -6 -27 19 -26 29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 -6 -27 19 -25 29 0 0   EBIT / employee   6 -18 -39 7 -37 18 0 0   Net earnings / employee   1 -16 -38 1 -34 7 0 0