Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MH Malerfirma 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 2018/12 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% 6.4% 6.4%   Bankruptcy risk   2.3% 1.4% 1.2% 0.8% 0.8% 0.9% 7.3% 7.1%   Credit score (0-100)   66 79 83 90 91 88 33 34   Credit rating   BBB A A AA AA A BBB BBB   Credit limit (kDKK)   0.0 19.6 171.4 589.1 895.2 669.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   784 2,147 3,344 2,637 5,611 2,773 0.0 0.0   EBITDA   254 1,403 2,262 1,882 4,482 724 0.0 0.0   EBIT   200 1,328 2,135 1,694 4,260 382 0.0 0.0   Pre-tax profit (PTP)   192.6 1,304.5 2,094.4 1,655.7 4,197.0 359.2 0.0 0.0   Net earnings   156.7 1,018.7 1,627.8 1,287.1 3,270.7 277.9 0.0 0.0   Pre-tax profit without non-rec. items   193 1,304 2,094 1,656 4,197 359 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   610 1,267 2,479 2,396 5,629 4,749 0.0 0.0   Shareholders equity total   721 1,739 3,257 4,431 7,587 7,747 7,575 7,575   Interest-bearing liabilities   188 197 161 172 113 70.5 0.0 0.0   Balance sheet total (assets)   1,163 2,501 4,664 6,090 8,693 9,228 7,575 7,575   Net Debt   -150 -387 -1,627 -2,821 -1,043 -1,572 -7,575 -7,575     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   784 2,147 3,344 2,637 5,611 2,773 0.0 0.0   Gross profit growth   -5.3% 173.7% 55.8% -21.1% 112.8% -50.6% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   200.0% 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)   1,163 2,501 4,664 6,090 8,693 9,228 7,575 7,575   Balance sheet change%   8.1% 115.0% 86.5% 30.6% 42.7% 6.2% -17.9% 0.0%   Added value   253.6 1,403.0 2,261.8 1,882.1 4,448.0 724.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   291 582 1,086 -272 3,011 -1,222 -4,749 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   25.4% 61.9% 63.9% 64.2% 75.9% 13.8% 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 %   17.8% 72.5% 59.6% 31.5% 57.6% 4.3% 0.0% 0.0%   ROI %   22.4% 90.7% 79.3% 42.1% 69.2% 4.9% 0.0% 0.0%   ROE %   24.4% 82.8% 65.2% 33.5% 54.4% 3.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   61.9% 69.5% 69.8% 72.8% 87.3% 84.0% 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, %   -59.1% -27.6% -71.9% -149.9% -23.3% -217.2% 0.0% 0.0%   Gearing %   26.1% 11.3% 5.0% 3.9% 1.5% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 12.2% 22.9% 22.8% 44.1% 26.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 1.6 1.5 2.2 4.2 3.0 0.0 0.0   Current Ratio   1.4 1.6 1.5 2.2 4.2 3.0 0.0 0.0   Cash and cash equivalent   338.0 583.5 1,788.1 2,992.7 1,155.7 1,643.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   149.1 451.3 763.2 2,011.6 2,312.6 2,934.0 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 2018/12 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   85 468 754 627 1,483 241 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 468 754 627 1,494 241 0 0   EBIT / employee   67 443 712 565 1,420 127 0 0   Net earnings / employee   52 340 543 429 1,090 93 0 0