Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HØJLUNDS MURERFORRETNING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   9.3% 7.3% 15.9% 31.0% 21.1% 20.5% 18.0% 18.0%   Credit score (0-100)   28 34 12 1 4 4 8 8   Credit rating   BB BBB BB C B 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   163 231 3.1 89.3 4.8 -81.9 0.0 0.0   EBITDA   27.9 94.2 -131 -240 13.0 67.0 0.0 0.0   EBIT   27.9 94.2 -131 -241 13.0 67.0 0.0 0.0   Pre-tax profit (PTP)   35.5 90.7 -129.5 -245.1 2.2 47.4 0.0 0.0   Net earnings   27.0 82.3 -101.3 -286.6 2.2 47.4 0.0 0.0   Pre-tax profit without non-rec. items   35.5 90.7 -130 -245 2.2 47.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   31.7 8.2 1.2 75.0 75.0 75.0 0.0 0.0   Shareholders equity total   214 231 74.1 -212 -210 -163 -288 -288   Interest-bearing liabilities   165 71.0 188 232 110 232 288 288   Balance sheet total (assets)   651 912 573 103 121 89.9 0.0 0.0   Net Debt   165 -497 188 232 110 232 288 288     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   163 231 3.1 89.3 4.8 -81.9 0.0 0.0   Gross profit growth   -37.9% 42.2% -98.6% 2,748.4% -94.6% 0.0% 0.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   651 912 573 103 121 90 0 0   Balance sheet change%   13.8% 40.2% -37.2% -82.1% 17.6% -25.6% -100.0% 0.0%   Added value   27.9 94.2 -130.6 -239.6 14.1 67.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 -24 -7 73 0 0 -75 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   17.1% 40.8% -4,164.8% -269.6% 268.4% -81.8% 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 %   6.5% 13.1% -16.8% -53.1% 4.3% 22.9% 0.0% 0.0%   ROI %   12.8% 30.1% -44.3% -95.5% 8.2% 39.1% 0.0% 0.0%   ROE %   11.9% 37.0% -66.5% -324.0% 2.0% 44.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   32.9% 25.3% 12.9% -67.4% -63.5% -64.4% -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, %   593.4% -527.6% -143.8% -96.8% 851.7% 346.2% 0.0% 0.0%   Gearing %   77.2% 30.8% 253.4% -109.2% -52.5% -142.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 9.9% 3.7% 4.4% 6.9% 11.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 1.2 1.0 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.4 1.3 1.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 568.2 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   182.4 222.6 72.9 -287.5 -285.3 -237.9 -144.0 -144.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -240 14 67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -240 13 67 0 0   EBIT / employee   0 0 0 -241 13 67 0 0   Net earnings / employee   0 0 0 -287 2 47 0 0