Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester K. Heinrichsen 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   0.0% 9.3% 4.8% 6.8% 25.4% 9.0% 18.0% 18.0%   Credit score (0-100)   0 28 45 34 2 26 8 8   Credit rating   N/A BB BBB BBB B 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 2,358 2,560 1,738 1,694 2,054 0.0 0.0   EBITDA   0.0 383 390 -256 -941 240 0.0 0.0   EBIT   0.0 367 354 -297 -982 223 0.0 0.0   Pre-tax profit (PTP)   0.0 358.6 343.2 -303.7 -997.5 198.0 0.0 0.0   Net earnings   0.0 275.3 260.9 -240.3 -784.7 150.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 359 343 -304 -997 198 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   0.0 128 137 96.3 55.3 18.3 0.0 0.0   Shareholders equity total   0.0 325 586 346 -439 -288 -338 -338   Interest-bearing liabilities   0.0 75.3 47.4 68.5 576 530 338 338   Balance sheet total (assets)   0.0 1,539 1,667 1,130 1,763 1,312 0.0 0.0   Net Debt   0.0 40.7 -216 68.5 560 130 338 338     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 2,358 2,560 1,738 1,694 2,054 0.0 0.0   Gross profit growth   0.0% 0.0% 8.5% -32.1% -2.5% 21.3% -100.0% 0.0%   Employees   0 4 5 5 5 4 0 0   Employee growth %   0.0% 0.0% 25.0% 0.0% 0.0% -20.0% -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)   0 1,539 1,667 1,130 1,763 1,312 0 0   Balance sheet change%   0.0% 0.0% 8.3% -32.2% 56.1% -25.6% -100.0% 0.0%   Added value   0.0 382.8 390.0 -256.4 -941.0 240.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 112 -27 -82 -82 -54 -18 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% 15.6% 13.8% -17.1% -58.0% 10.9% 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% 23.8% 22.1% -21.3% -59.0% 11.8% 0.0% 0.0%   ROI %   0.0% 90.6% 67.9% -56.5% -198.4% 40.5% 0.0% 0.0%   ROE %   0.0% 84.6% 57.3% -51.6% -74.4% 9.8% 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% 21.1% 35.2% 30.6% -19.9% -18.0% -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% 10.6% -55.3% -26.7% -59.5% 54.1% 0.0% 0.0%   Gearing %   0.0% 23.1% 8.1% 19.8% -131.2% -183.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 22.0% 18.2% 11.0% 4.8% 4.7% 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 1.2 1.4 1.3 0.8 0.8 0.0 0.0   Current Ratio   0.0 1.2 1.4 1.3 0.8 0.8 0.0 0.0   Cash and cash equivalent   0.0 34.5 263.0 0.0 15.9 399.6 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   0.0 201.7 453.9 249.6 -494.0 -306.4 -169.1 -169.1   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 96 78 -51 -188 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 96 78 -51 -188 60 0 0   EBIT / employee   0 92 71 -59 -196 56 0 0   Net earnings / employee   0 69 52 -48 -157 38 0 0