Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOLBERG'S 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 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% 5.2% 5.2%   Bankruptcy risk   5.0% 4.7% 4.8% 4.7% 6.5% 20.6% 18.3% 18.1%   Credit score (0-100)   45 47 45 44 36 4 8 8   Credit rating   BBB BBB BBB BBB BBB 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 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   734 770 748 929 994 549 0.0 0.0   EBITDA   21.9 57.8 91.4 79.7 139 -237 0.0 0.0   EBIT   15.5 50.8 84.4 58.0 114 -260 0.0 0.0   Pre-tax profit (PTP)   15.2 49.8 82.6 54.3 112.4 -261.8 0.0 0.0   Net earnings   18.2 38.5 64.2 41.7 87.5 -205.6 0.0 0.0   Pre-tax profit without non-rec. items   15.2 49.8 82.6 54.3 112 -262 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   28.6 21.6 14.6 76.7 52.3 28.5 0.0 0.0   Shareholders equity total   87.4 126 136 121 159 -96.7 -147 -147   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 12.6 147 147   Balance sheet total (assets)   340 424 479 409 367 128 0.0 0.0   Net Debt   -182 -307 -379 -249 -135 12.6 147 147     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   734 770 748 929 994 549 0.0 0.0   Gross profit growth   3.3% 5.0% -3.0% 24.3% 7.0% -44.8% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 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)   340 424 479 409 367 128 0 0   Balance sheet change%   -21.8% 24.9% 12.9% -14.6% -10.3% -65.2% -100.0% 0.0%   Added value   21.9 57.8 91.4 79.7 136.0 -236.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   22 -14 -14 40 -49 -48 -29 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 -1.0 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 (%)   2.1% 6.6% 11.3% 6.2% 11.5% -47.4% 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 %   4.0% 13.3% 18.7% 13.1% 29.5% -88.1% 0.0% 0.0%   ROI %   13.4% 47.6% 64.4% 44.9% 81.4% -303.7% 0.0% 0.0%   ROE %   15.7% 36.1% 49.0% 32.4% 62.4% -143.5% 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 %   25.7% 29.7% 28.4% 29.7% 43.3% -43.1% -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, %   -832.0% -530.9% -414.1% -312.9% -97.4% -5.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -13.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 22.0% 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   1.2 1.3 1.3 1.1 1.5 0.4 0.0 0.0   Current Ratio   1.2 1.3 1.4 1.2 1.5 0.4 0.0 0.0   Cash and cash equivalent   182.2 306.8 378.7 249.2 135.1 0.0 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   58.9 104.4 121.6 45.3 106.6 -125.2 -73.3 -73.3   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   22 29 46 40 68 -118 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 29 46 40 69 -118 0 0   EBIT / employee   15 25 42 29 57 -130 0 0   Net earnings / employee   18 19 32 21 44 -103 0 0