Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murerfirmaet MH-Byg 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   0.0% 2.9% 2.9% 1.8% 2.9% 4.4% 12.8% 12.8%   Credit score (0-100)   0 59 58 70 58 46 18 18   Credit rating   N/A BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.9 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 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   0.0 1,963 2,275 2,696 2,667 3,409 0.0 0.0   EBITDA   0.0 392 111 438 190 77.2 0.0 0.0   EBIT   0.0 390 103 412 160 25.0 0.0 0.0   Pre-tax profit (PTP)   0.0 389.0 101.1 412.3 157.4 7.4 0.0 0.0   Net earnings   0.0 302.7 78.4 320.1 119.1 3.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 389 101 412 157 7.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 11.5 29.4 93.4 104 142 0.0 0.0   Shareholders equity total   0.0 343 366 573 461 465 425 425   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 8.9 0.0 0.0   Balance sheet total (assets)   0.0 1,071 1,108 1,065 1,009 1,643 425 425   Net Debt   0.0 -850 -743 -444 -212 8.9 -425 -425     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,963 2,275 2,696 2,667 3,409 0.0 0.0   Gross profit growth   0.0% 0.0% 15.9% 18.5% -1.1% 27.8% -100.0% 0.0%   Employees   0 3 3 4 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 25.0% 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)   0 1,071 1,108 1,065 1,009 1,643 425 425   Balance sheet change%   0.0% 0.0% 3.5% -3.9% -5.3% 62.8% -74.1% 0.0%   Added value   0.0 392.5 111.1 437.9 186.0 77.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 9 10 38 -19 -14 -142 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 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 19.9% 4.5% 15.3% 6.0% 0.7% 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% 36.4% 9.5% 38.8% 15.4% 1.9% 0.0% 0.0%   ROI %   0.0% 113.0% 28.9% 89.4% 30.8% 5.3% 0.0% 0.0%   ROE %   0.0% 88.3% 22.1% 68.1% 23.0% 0.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 32.0% 33.0% 53.8% 45.8% 28.3% 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% -216.5% -669.1% -101.4% -111.7% 11.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 395.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.5 1.5 2.2 1.7 1.2 0.0 0.0   Current Ratio   0.0 1.5 1.5 2.2 1.7 1.2 0.0 0.0   Cash and cash equivalent   0.0 849.7 743.1 444.2 212.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 333.7 362.0 514.2 344.7 283.6 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 N/A 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   0 131 37 109 37 15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 131 37 109 38 15 0 0   EBIT / employee   0 130 34 103 32 5 0 0   Net earnings / employee   0 101 26 80 24 1 0 0