Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murer Lynge 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   3.0% 1.9% 2.9% 2.0% 2.2% 3.1% 15.2% 14.9%   Credit score (0-100)   59 70 57 67 65 57 13 14   Credit rating   BBB A BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.2 0.0 0.1 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   701 867 775 831 949 912 0.0 0.0   EBITDA   330 259 61.1 213 195 93.0 0.0 0.0   EBIT   279 209 10.5 163 172 93.0 0.0 0.0   Pre-tax profit (PTP)   278.6 206.1 8.1 159.6 174.4 100.8 0.0 0.0   Net earnings   217.3 160.7 6.3 118.9 134.1 80.8 0.0 0.0   Pre-tax profit without non-rec. items   279 206 8.1 160 174 101 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   174 124 73.2 22.6 0.0 0.0 0.0 0.0   Shareholders equity total   334 411 356 398 418 390 267 267   Interest-bearing liabilities   0.0 61.7 0.0 56.2 60.5 0.0 0.0 0.0   Balance sheet total (assets)   607 865 761 897 844 831 267 267   Net Debt   -182 -387 -424 -481 -562 -816 -267 -267     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   701 867 775 831 949 912 0.0 0.0   Gross profit growth   63.7% 23.7% -10.6% 7.2% 14.3% -3.9% -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)   607 865 761 897 844 831 267 267   Balance sheet change%   71.6% 42.5% -12.0% 17.8% -5.9% -1.5% -67.9% 0.0%   Added value   329.8 259.3 61.1 213.1 222.8 93.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -101 -101 -101 -101 -45 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   39.9% 24.1% 1.4% 19.6% 18.1% 10.2% 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 %   58.1% 28.4% 1.3% 19.6% 20.1% 12.1% 0.0% 0.0%   ROI %   105.3% 50.6% 2.5% 40.0% 37.4% 23.4% 0.0% 0.0%   ROE %   85.8% 43.2% 1.7% 31.5% 32.9% 20.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   55.1% 47.5% 46.8% 44.4% 49.5% 46.9% 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, %   -55.1% -149.3% -694.7% -225.5% -288.5% -877.1% 0.0% 0.0%   Gearing %   0.0% 15.0% 0.0% 14.1% 14.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.5% 7.6% 10.6% 0.4% 1.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.6 1.6 1.7 1.7 2.0 1.9 0.0 0.0   Current Ratio   1.6 1.6 1.7 1.7 2.0 1.9 0.0 0.0   Cash and cash equivalent   181.9 448.8 424.3 536.8 622.5 815.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   166.1 288.8 279.6 370.8 413.1 384.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   330 259 61 213 223 93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   330 259 61 213 195 93 0 0   EBIT / employee   279 209 10 163 172 93 0 0   Net earnings / employee   217 161 6 119 134 81 0 0