MURERMESTER HANS WIND ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.5% 1.9% 2.2% 2.0% 5.2%  
Credit score (0-100)  78 70 64 68 42  
Credit rating  A A BBB A BBB  
Credit limit (kDKK)  13.0 0.9 0.1 0.4 0.0  

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

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  4,823 3,929 4,545 5,251 3,442  
EBITDA  736 694 551 335 -556  
EBIT  521 493 418 260 -607  
Pre-tax profit (PTP)  526.6 487.2 450.8 283.2 -605.5  
Net earnings  410.1 379.4 349.6 219.8 -472.5  
Pre-tax profit without non-rec. items  527 487 451 283 -605  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  687 628 176 101 50.2  
Shareholders equity total  1,052 1,431 1,381 1,200 528  
Interest-bearing liabilities  390 116 503 1,339 1,714  
Balance sheet total (assets)  2,734 3,701 4,358 3,688 3,865  

Net Debt  -491 -1,559 -508 1,316 1,714  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  4,823 3,929 4,545 5,251 3,442  
Gross profit growth  -5.5% -18.5% 15.7% 15.6% -34.5%  
Employees  12 10 11 11 9  
Employee growth %  -14.3% -16.7% 10.0% 0.0% -18.2%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,734 3,701 4,358 3,688 3,865  
Balance sheet change%  1.3% 35.4% 17.8% -15.4% 4.8%  
Added value  736.2 694.1 551.1 393.3 -555.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  27 -259 -585 -150 -102  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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 (%)  10.8% 12.6% 9.2% 4.9% -17.6%  
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 %  20.1% 15.9% 11.7% 7.9% -14.2%  
ROI %  38.6% 31.8% 25.1% 13.1% -20.6%  
ROE %  48.4% 30.6% 24.9% 17.0% -54.7%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  38.5% 38.7% 31.7% 32.6% 15.3%  
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, %  -66.6% -224.6% -92.2% 393.0% -308.3%  
Gearing %  37.1% 8.1% 36.4% 111.5% 324.6%  
Net interest  0 0 0 0 0  
Financing costs %  4.2% 9.4% 6.8% 3.8% 4.5%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.2 1.4 1.5 1.6 1.4  
Current Ratio  1.2 1.4 1.5 1.6 1.2  
Cash and cash equivalent  880.6 1,674.9 1,010.9 23.1 0.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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  360.4 914.6 1,308.1 1,314.6 568.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  61 69 50 36 -62  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  61 69 50 30 -62  
EBIT / employee  43 49 38 24 -67  
Net earnings / employee  34 38 32 20 -52