Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HPF Murerbyg ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   13.4% 11.0% 16.3% 11.2% 8.4% 7.1% 12.1% 11.8%   Credit score (0-100)   18 23 11 20 28 33 20 20   Credit rating   BB BB BB BB BB BBB BB BB   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   1,196 0 0 0 0 0 0 0   Gross profit   52.0 397 6.8 218 413 46.3 0.0 0.0   EBITDA   52.0 397 6.8 218 357 46.3 0.0 0.0   EBIT   52.0 397 6.8 218 357 46.3 0.0 0.0   Pre-tax profit (PTP)   51.9 396.8 6.7 217.9 356.6 -353.7 0.0 0.0   Net earnings   40.5 309.5 5.2 169.9 278.1 -353.7 0.0 0.0   Pre-tax profit without non-rec. items   51.9 397 6.7 218 357 -354 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   0.0 0.0 0.0 0.0 0.0 118 0.0 0.0   Shareholders equity total   90.5 400 405 575 932 578 528 528   Interest-bearing liabilities   13.4 42.3 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   115 593 415 581 933 624 528 528   Net Debt   13.4 42.2 -4.6 -22.7 -337 -54.4 -528 -528     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   1,196 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   52.0 397 6.8 218 413 46.3 0.0 0.0   Gross profit growth   0.0% 663.2% -98.3% 3,092.0% 88.9% -88.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   115 593 415 581 933 624 528 528   Balance sheet change%   0.0% 414.6% -30.0% 40.1% 60.5% -33.1% -15.4% 0.0%   Added value   52.0 396.9 6.8 218.4 357.1 46.3 0.0 0.0   Added value %   4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 118 -118 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 %   4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 86.6% 100.0% 0.0% 0.0%   Net Earnings %   3.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   45.1% 112.1% 1.4% 43.8% 47.2% 5.9% 0.0% 0.0%   ROI %   50.1% 145.4% 1.6% 44.6% 47.4% 6.1% 0.0% 0.0%   ROE %   44.7% 126.2% 1.3% 34.7% 36.9% -46.9% 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 %   78.5% 67.4% 97.6% 98.9% 99.9% 92.6% 100.0% 100.0%   Relative indebtedness %   2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   25.7% 10.6% -67.6% -10.4% -94.5% -117.5% 0.0% 0.0%   Gearing %   14.8% 10.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 0.4% 0.9% 0.0% 0.0% 0.0% 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   4.7 3.1 42.2 92.7 720.4 11.0 0.0 0.0   Current Ratio   4.7 3.1 42.2 92.7 720.4 11.0 0.0 0.0   Cash and cash equivalent   0.0 0.1 4.6 22.7 337.4 54.4 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)   29.7 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 %   9.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   90.5 400.0 405.1 575.1 931.6 460.0 0.0 0.0   Net working capital %   7.6% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0