Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMAET H. FRIEDMANN & SØN A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   0.8% 1.2% 0.8% 2.7% 1.0% 0.9% 9.4% 9.4%   Credit score (0-100)   93 82 92 58 87 88 26 26   Credit rating   AA A AA BBB A A BB BB   Credit limit (kDKK)   856.9 170.7 982.1 0.0 583.3 772.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   17,567 16,420 19,456 19,081 19,074 23,030 0.0 0.0   EBITDA   1,194 1,171 2,464 -379 1,596 1,854 0.0 0.0   EBIT   985 917 2,170 -799 1,191 1,510 0.0 0.0   Pre-tax profit (PTP)   889.3 1,004.9 2,120.4 -918.6 1,050.3 1,400.7 0.0 0.0   Net earnings   687.7 778.2 1,644.7 -848.4 906.1 1,074.5 0.0 0.0   Pre-tax profit without non-rec. items   889 1,005 2,120 -919 1,050 1,401 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   217 899 1,436 1,645 1,240 1,148 0.0 0.0   Shareholders equity total   3,561 3,205 4,150 2,701 3,607 3,782 2,282 2,282   Interest-bearing liabilities   460 0.0 0.0 337 237 0.0 0.0 0.0   Balance sheet total (assets)   9,275 10,851 12,548 9,653 9,833 10,397 2,282 2,282   Net Debt   -4,300 -3,214 -4,578 -181 -2,404 -2,913 -2,282 -2,282     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   17,567 16,420 19,456 19,081 19,074 23,030 0.0 0.0   Gross profit growth   -0.1% -6.5% 18.5% -1.9% -0.0% 20.7% -100.0% 0.0%   Employees   33 35 45 48 44 47 0 0   Employee growth %   0.0% 6.1% 28.6% 6.7% -8.3% 6.8% -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)   9,275 10,851 12,548 9,653 9,833 10,397 2,282 2,282   Balance sheet change%   -17.7% 17.0% 15.6% -23.1% 1.9% 5.7% -78.1% 0.0%   Added value   1,193.7 1,171.3 2,464.2 -379.1 1,610.2 1,854.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -417 427 243 -210 -811 -435 -1,148 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   5.6% 5.6% 11.2% -4.2% 6.2% 6.6% 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 %   9.6% 9.8% 18.9% -6.9% 12.6% 15.3% 0.0% 0.0%   ROI %   23.3% 25.3% 51.0% -17.0% 29.4% 34.2% 0.0% 0.0%   ROE %   18.5% 23.0% 44.7% -24.8% 28.7% 29.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   39.0% 30.0% 34.2% 29.5% 36.7% 37.7% 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, %   -360.2% -274.4% -185.8% 47.9% -150.6% -157.1% 0.0% 0.0%   Gearing %   12.9% 0.0% 0.0% 12.5% 6.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   29.4% -6.4% 0.0% 92.4% 61.4% 123.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.7 1.4 1.5 1.6 2.0 2.3 0.0 0.0   Current Ratio   1.7 1.4 1.5 1.5 2.0 2.2 0.0 0.0   Cash and cash equivalent   4,759.8 3,213.6 4,578.4 518.4 2,640.2 2,912.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   3,665.0 2,646.6 3,448.1 2,578.7 4,272.3 4,921.2 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   36 33 55 -8 37 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   36 33 55 -8 36 39 0 0   EBIT / employee   30 26 48 -17 27 32 0 0   Net earnings / employee   21 22 37 -18 21 23 0 0