Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAN NIELSEN´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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   4.4% 4.9% 4.1% 3.3% 3.0% 16.1% 14.7% 14.5%   Credit score (0-100)   49 46 51 56 57 10 13 14   Credit rating   BBB BBB BBB BBB BBB BB 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)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   567 531 624 649 678 302 0.0 0.0   EBITDA   194 153 209 205 244 67.7 0.0 0.0   EBIT   138 99.0 156 203 238 66.5 0.0 0.0   Pre-tax profit (PTP)   129.0 93.0 151.7 200.9 232.8 58.7 0.0 0.0   Net earnings   99.0 71.5 117.4 155.8 181.6 45.8 0.0 0.0   Pre-tax profit without non-rec. items   146 93.0 152 201 233 58.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   142 88.3 35.1 32.8 26.3 0.0 0.0 0.0   Shareholders equity total   224 197 242 281 307 171 0.0 0.0   Interest-bearing liabilities   29.3 0.3 38.6 2.3 205 11.2 0.0 0.0   Balance sheet total (assets)   589 487 508 508 756 237 0.0 0.0   Net Debt   -242 -297 -205 -275 -279 -223 0.0 0.0     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   567 531 624 649 678 302 0.0 0.0   Gross profit growth   0.0% -6.3% 17.4% 4.0% 4.5% -55.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   589 487 508 508 756 237 0 0   Balance sheet change%   0.0% -17.3% 4.2% 0.0% 49.0% -68.7% -100.0% 0.0%   Added value   194.0 152.7 208.9 205.4 240.0 67.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   85 -107 -106 -5 -13 -27 0 0   Net sales trend   0.0 0.0 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   24.3% 18.6% 25.0% 31.3% 35.1% 22.0% 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 %   23.3% 18.4% 31.3% 40.0% 37.6% 13.4% 0.0% 0.0%   ROI %   38.5% 30.2% 51.6% 68.0% 58.6% 19.0% 0.0% 0.0%   ROE %   44.2% 34.0% 53.5% 59.5% 61.8% 19.2% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   38.0% 40.3% 47.8% 55.3% 40.5% 72.2% 0.0% 0.0%   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, %   -124.8% -194.2% -98.2% -134.0% -114.2% -329.6% 0.0% 0.0%   Gearing %   13.1% 0.2% 15.9% 0.8% 66.8% 6.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -58.5% 40.4% 20.4% 10.7% 4.8% 7.3% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   1.7 2.1 1.9 2.1 1.6 3.6 0.0 0.0   Current Ratio   1.7 2.1 2.0 2.2 1.7 3.6 0.0 0.0   Cash and cash equivalent   271.6 296.8 243.7 277.5 483.9 234.3 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   186.2 208.8 232.3 256.3 288.2 170.8 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   194 153 209 205 240 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   194 153 209 205 244 68 0 0   EBIT / employee   138 99 156 203 238 67 0 0   Net earnings / employee   99 72 117 156 182 46 0 0