Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MH-BYG & ANLÆG 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 N/A 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   0.0% 15.7% 26.0% 8.0% 5.9% 13.4% 18.2% 18.0%   Credit score (0-100)   0 13 3 29 39 16 8 8   Credit rating   N/A BB B BB BBB BB 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 N/A 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   0.0 1,179 673 2,796 2,688 1,241 0.0 0.0   EBITDA   0.0 -168 -445 333 402 -306 0.0 0.0   EBIT   0.0 -168 -452 330 384 -352 0.0 0.0   Pre-tax profit (PTP)   0.0 -170.0 -502.2 252.1 345.6 -357.6 0.0 0.0   Net earnings   0.0 -136.4 -396.4 196.0 255.7 -354.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -170 -502 252 346 -358 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 21.2 14.1 14.1 76.3 0.0 0.0 0.0   Shareholders equity total   0.0 -86.4 -483 -287 -31.2 -385 -435 -435   Interest-bearing liabilities   0.0 7.7 69.4 129 0.0 397 435 435   Balance sheet total (assets)   0.0 311 509 955 291 61.5 0.0 0.0   Net Debt   0.0 -118 -229 -175 -149 387 435 435     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,179 673 2,796 2,688 1,241 0.0 0.0   Gross profit growth   0.0% 0.0% -42.9% 315.3% -3.9% -53.8% -100.0% 0.0%   Employees   0 5 4 7 7 5 0 0   Employee growth %   0.0% 0.0% -20.0% 75.0% 0.0% -28.6% -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)   0 311 509 955 291 62 0 0   Balance sheet change%   0.0% 0.0% 63.8% 87.5% -69.6% -78.8% -100.0% 0.0%   Added value   0.0 -167.9 -445.0 333.1 387.3 -306.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 21 -14 -3 44 -123 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -14.2% -67.1% 11.8% 14.3% -28.4% 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 %   0.0% -42.2% -65.1% 29.5% 49.1% -91.6% 0.0% 0.0%   ROI %   0.0% -2,183.3% -1,172.9% 332.5% 579.8% -175.8% 0.0% 0.0%   ROE %   0.0% -43.9% -96.7% 26.8% 41.1% -201.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -21.8% -48.7% -23.1% -9.7% -86.2% -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, %   0.0% 70.3% 51.5% -52.6% -37.0% -126.3% 0.0% 0.0%   Gearing %   0.0% -8.9% -14.4% -44.9% 0.0% -103.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 57.6% 130.2% 78.2% 59.4% 2.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.7 0.5 0.8 0.6 0.1 0.0 0.0   Current Ratio   0.0 0.7 0.5 0.8 0.6 0.1 0.0 0.0   Cash and cash equivalent   0.0 125.8 298.4 304.0 148.8 10.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -107.6 -497.0 -301.0 -117.0 -385.3 -217.6 -217.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 -34 -111 48 55 -61 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -34 -111 48 57 -61 0 0   EBIT / employee   0 -34 -113 47 55 -70 0 0   Net earnings / employee   0 -27 -99 28 37 -71 0 0