Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HRH MURER 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   0.7% 1.1% 0.7% 0.5% 0.7% 0.6% 7.3% 7.2%   Credit score (0-100)   95 86 95 98 95 96 33 34   Credit rating   AA A AA AA AA AA BBB BBB   Credit limit (kDKK)   1,887.4 823.0 1,838.9 2,505.4 3,149.9 3,551.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,720 17,244 17,774 19,961 19,978 17,395 0.0 0.0   EBITDA   1,700 691 2,056 4,043 4,176 1,556 0.0 0.0   EBIT   1,315 357 1,584 3,424 3,799 1,224 0.0 0.0   Pre-tax profit (PTP)   1,292.0 340.6 1,569.6 3,408.9 3,864.0 1,824.5 0.0 0.0   Net earnings   754.1 204.2 1,151.5 2,564.1 2,957.5 1,342.0 0.0 0.0   Pre-tax profit without non-rec. items   1,292 341 1,570 3,409 3,864 1,825 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   2,217 2,027 1,555 952 800 555 0.0 0.0   Shareholders equity total   13,947 14,152 15,303 17,867 20,825 22,167 21,667 21,667   Interest-bearing liabilities   0.0 413 108 0.0 0.0 3,750 0.0 0.0   Balance sheet total (assets)   18,464 18,258 21,218 25,613 28,368 32,645 21,667 21,667   Net Debt   -4,422 165 106 -4,424 -15,252 -17,953 -21,667 -21,667     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   18,720 17,244 17,774 19,961 19,978 17,395 0.0 0.0   Gross profit growth   -7.9% -7.9% 3.1% 12.3% 0.1% -12.9% -100.0% 0.0%   Employees   32 30 29 29 29 35 0 0   Employee growth %   -5.9% -6.3% -3.3% 0.0% 0.0% 20.7% -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)   18,464 18,258 21,218 25,613 28,368 32,645 21,667 21,667   Balance sheet change%   -8.1% -1.1% 16.2% 20.7% 10.8% 15.1% -33.6% 0.0%   Added value   1,700.5 691.2 2,056.2 4,042.7 4,417.5 1,555.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -683 -524 -944 -1,222 -529 -576 -555 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   7.0% 2.1% 8.9% 17.2% 19.0% 7.0% 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 %   6.8% 1.9% 8.0% 14.6% 14.4% 6.0% 0.0% 0.0%   ROI %   8.6% 2.5% 10.4% 20.4% 20.0% 7.9% 0.0% 0.0%   ROE %   5.6% 1.5% 7.8% 15.5% 15.3% 6.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   75.5% 77.5% 72.1% 69.8% 73.4% 67.9% 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, %   -260.0% 23.9% 5.2% -109.4% -365.3% -1,154.1% 0.0% 0.0%   Gearing %   0.0% 2.9% 0.7% 0.0% 0.0% 16.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 8.0% 5.8% 28.0% 2,485,400.0% 0.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   3.8 4.2 3.4 3.2 3.7 3.1 0.0 0.0   Current Ratio   3.8 4.2 3.4 3.2 3.7 3.1 0.0 0.0   Cash and cash equivalent   4,421.6 247.9 1.5 4,423.6 15,252.1 21,702.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   11,924.2 12,325.9 13,906.6 16,987.9 20,058.8 21,613.4 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   53 23 71 139 152 44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 23 71 139 144 44 0 0   EBIT / employee   41 12 55 118 131 35 0 0   Net earnings / employee   24 7 40 88 102 38 0 0