Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET ERIK HOUEN 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 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% 1.5% 5.2%   Bankruptcy risk   9.5% 14.0% 10.2% 13.7% 13.2% 18.5% 20.6% 18.0%   Credit score (0-100)   27 17 24 15 16 7 5 8   Credit rating   BB BB BB BB BB B B B   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 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   1,876 1,626 1,555 1,615 1,431 1,042 0.0 0.0   EBITDA   214 13.2 73.3 11.1 -32.8 -93.6 0.0 0.0   EBIT   214 10.3 61.6 -0.6 -41.5 -93.6 0.0 0.0   Pre-tax profit (PTP)   184.9 -11.5 59.3 -33.7 -50.0 -106.6 0.0 0.0   Net earnings   141.9 -13.3 46.2 -33.2 -39.7 -109.3 0.0 0.0   Pre-tax profit without non-rec. items   185 -11.5 59.3 -33.7 -50.0 -107 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   0.0 32.1 20.4 8.8 0.0 0.0 0.0 0.0   Shareholders equity total   -43.3 -56.6 -10.4 -43.6 -83.2 -203 -283 -283   Interest-bearing liabilities   10.0 10.0 17.0 0.0 0.0 0.0 283 283   Balance sheet total (assets)   463 416 698 486 373 251 0.0 0.0   Net Debt   -244 -116 -194 -25.4 -73.8 -88.6 283 283     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   1,876 1,626 1,555 1,615 1,431 1,042 0.0 0.0   Gross profit growth   47.6% -13.4% -4.4% 3.9% -11.4% -27.2% -100.0% 0.0%   Employees   4 4 4 4 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -25.0% -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)   463 416 698 486 373 251 0 0   Balance sheet change%   19.0% -10.0% 67.7% -30.4% -23.2% -32.7% -100.0% 0.0%   Added value   213.7 13.2 73.3 11.1 -29.9 -93.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 29 -23 -23 -18 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 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 (%)   11.4% 0.6% 4.0% -0.0% -2.9% -9.0% 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 %   39.6% 2.1% 10.4% 0.1% -8.4% -20.6% 0.0% 0.0%   ROI %   2,173.5% 103.0% 455.4% 10.8% 0.0% 0.0% 0.0% 0.0%   ROE %   33.3% -3.0% 8.3% -5.6% -9.2% -35.0% 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 %   -8.5% -12.0% -1.5% -8.2% -18.2% -44.7% -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, %   -114.0% -879.4% -264.3% -229.4% 225.1% 94.7% 0.0% 0.0%   Gearing %   -23.2% -17.7% -163.6% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   293.7% 217.8% 16.8% 406.3% 0.0% 0.0% 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   0.9 0.8 1.0 0.9 0.8 0.6 0.0 0.0   Current Ratio   0.9 0.8 1.0 0.9 0.8 0.6 0.0 0.0   Cash and cash equivalent   253.7 126.5 210.7 25.4 73.8 88.6 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   -43.3 -88.6 -30.8 -52.3 -83.2 -202.9 -141.4 -141.4   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 3 18 3 -7 -31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 3 18 3 -8 -31 0 0   EBIT / employee   53 3 15 -0 -10 -31 0 0   Net earnings / employee   35 -3 12 -8 -10 -36 0 0