Murerfirmaet MH-Byg ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  5.2% 5.2% 5.2% 5.2% 5.2%  
Bankruptcy risk  2.9% 2.9% 1.8% 2.9% 4.4%  
Credit score (0-100)  59 58 70 58 46  
Credit rating  BBB BBB A BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.9 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Gross profit  1,963 2,275 2,696 2,667 3,409  
EBITDA  392 111 438 190 77.2  
EBIT  390 103 412 160 25.0  
Pre-tax profit (PTP)  389.0 101.1 412.3 157.4 7.4  
Net earnings  302.7 78.4 320.1 119.1 3.2  
Pre-tax profit without non-rec. items  389 101 412 157 7.4  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  11.5 29.4 93.4 104 142  
Shareholders equity total  343 366 573 461 465  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 8.9  
Balance sheet total (assets)  1,071 1,108 1,065 1,009 1,643  

Net Debt  -850 -743 -444 -212 8.9  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,963 2,275 2,696 2,667 3,409  
Gross profit growth  0.0% 15.9% 18.5% -1.1% 27.8%  
Employees  3 3 4 5 5  
Employee growth %  0.0% 0.0% 33.3% 25.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,071 1,108 1,065 1,009 1,643  
Balance sheet change%  0.0% 3.5% -3.9% -5.3% 62.8%  
Added value  392.5 111.1 437.9 186.0 77.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  9 10 38 -19 -14  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  19.9% 4.5% 15.3% 6.0% 0.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  36.4% 9.5% 38.8% 15.4% 1.9%  
ROI %  113.0% 28.9% 89.4% 30.8% 5.3%  
ROE %  88.3% 22.1% 68.1% 23.0% 0.7%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  32.0% 33.0% 53.8% 45.8% 28.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -216.5% -669.1% -101.4% -111.7% 11.5%  
Gearing %  0.0% 0.0% 0.0% 0.0% 1.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 395.3%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.5 1.5 2.2 1.7 1.2  
Current Ratio  1.5 1.5 2.2 1.7 1.2  
Cash and cash equivalent  849.7 743.1 444.2 212.4 0.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  333.7 362.0 514.2 344.7 283.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  131 37 109 37 15  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  131 37 109 38 15  
EBIT / employee  130 34 103 32 5  
Net earnings / employee  101 26 80 24 1