MURERFIRMA HANSEN OG KRUSE ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  5.2% 5.2% 5.2% 5.2% 5.2%  
Bankruptcy risk  3.4% 5.1% 5.1% 4.9% 6.3%  
Credit score (0-100)  55 43 42 44 36  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Gross profit  6,825 7,104 7,870 7,375 8,278  
EBITDA  -107 -477 343 -474 517  
EBIT  -300 -707 123 -709 325  
Pre-tax profit (PTP)  -383.9 -867.5 20.2 -839.4 155.3  
Net earnings  -278.6 -677.1 15.4 -655.2 120.6  
Pre-tax profit without non-rec. items  -384 -867 20.2 -839 155  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  528 483 780 584 483  
Shareholders equity total  1,005 328 343 338 458  
Interest-bearing liabilities  1,835 2,801 3,074 3,628 3,251  
Balance sheet total (assets)  6,170 6,735 6,888 6,885 8,475  

Net Debt  1,833 2,801 3,074 3,628 3,251  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  6,825 7,104 7,870 7,375 8,278  
Gross profit growth  -10.6% 4.1% 10.8% -6.3% 12.2%  
Employees  17 18 18 19 18  
Employee growth %  -5.6% 5.9% 0.0% 5.6% -5.3%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  6,170 6,735 6,888 6,885 8,475  
Balance sheet change%  -9.3% 9.2% 2.3% -0.1% 23.1%  
Added value  -107.4 -477.3 343.3 -488.2 517.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -125 -274 76 -431 -294  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 -2.0 1.0 -1.0 1.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -4.4% -10.0% 1.6% -9.6% 3.9%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -4.6% -11.0% 1.8% -10.3% 4.2%  
ROI %  -8.0% -22.0% 3.6% -18.8% 8.3%  
ROE %  -24.4% -101.6% 4.6% -192.5% 30.3%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  16.6% 5.2% 5.2% 5.0% 7.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -1,706.4% -586.7% 895.4% -765.9% 628.7%  
Gearing %  182.6% 854.9% 896.2% 1,074.1% 709.4%  
Net interest  0 0 0 0 0  
Financing costs %  3.5% 6.9% 3.5% 3.9% 4.9%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.2 1.0 1.0 0.9 1.3  
Current Ratio  1.2 1.0 1.0 1.0 1.0  
Cash and cash equivalent  2.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  809.6 -30.9 -284.6 -229.1 87.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  -6 -27 19 -26 29  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -6 -27 19 -25 29  
EBIT / employee  -18 -39 7 -37 18  
Net earnings / employee  -16 -38 1 -34 7