Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murerfirmaet Chrisa Bolig 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% 2.6% 3.0% 1.5% 1.7% 2.0% 12.1% 11.8%   Credit score (0-100)   59 60 56 76 72 69 20 20   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 20.3 9.7 0.8 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   2,994 3,331 4,806 4,725 5,684 5,443 0.0 0.0   EBITDA   824 962 1,981 1,983 2,986 2,452 0.0 0.0   EBIT   793 906 1,886 1,883 2,924 2,379 0.0 0.0   Pre-tax profit (PTP)   783.9 859.8 1,836.4 1,354.9 3,336.4 2,491.5 0.0 0.0   Net earnings   595.7 653.9 1,414.9 1,025.9 2,650.6 1,900.3 0.0 0.0   Pre-tax profit without non-rec. items   784 860 1,836 1,355 3,336 2,492 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   1,012 1,053 1,070 1,105 1,010 937 0.0 0.0   Shareholders equity total   1,169 1,322 2,237 2,763 4,714 2,614 564 564   Interest-bearing liabilities   741 1,266 1,772 2,240 2,993 712 0.0 0.0   Balance sheet total (assets)   3,089 4,333 5,182 6,406 9,357 5,208 564 564   Net Debt   -932 -1,661 -1,874 158 -1,830 -2,431 -564 -564     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   2,994 3,331 4,806 4,725 5,684 5,443 0.0 0.0   Gross profit growth   87.1% 11.3% 44.3% -1.7% 20.3% -4.2% -100.0% 0.0%   Employees   0 7 8 7 9 9 0 0   Employee growth %   0.0% 0.0% 14.3% -12.5% 28.6% 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)   3,089 4,333 5,182 6,406 9,357 5,208 564 564   Balance sheet change%   49.1% 40.3% 19.6% 23.6% 46.1% -44.3% -89.2% 0.0%   Added value   824.2 961.5 1,981.0 1,982.6 3,023.7 2,451.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1 -15 -79 -65 -158 -146 -937 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 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 (%)   26.5% 27.2% 39.2% 39.8% 51.4% 43.7% 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 %   30.9% 24.6% 39.6% 32.5% 37.3% 33.3% 0.0% 0.0%   ROI %   47.7% 40.5% 57.2% 41.8% 46.3% 43.9% 0.0% 0.0%   ROE %   68.4% 52.5% 79.5% 41.0% 70.9% 51.9% 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 %   37.8% 30.5% 43.2% 43.1% 50.4% 50.2% 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, %   -113.1% -172.7% -94.6% 8.0% -61.3% -99.2% 0.0% 0.0%   Gearing %   63.4% 95.8% 79.2% 81.1% 63.5% 27.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 5.1% 3.2% 26.3% -15.2% -3.7% 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   2.0 1.7 2.4 1.2 1.7 4.9 0.0 0.0   Current Ratio   2.0 1.7 2.4 1.2 1.7 4.9 0.0 0.0   Cash and cash equivalent   1,673.3 2,927.3 3,646.4 2,081.6 4,822.8 3,142.8 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   1,053.9 1,324.6 2,410.3 387.3 2,166.4 3,405.8 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  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   0 137 248 283 336 272 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 137 248 283 332 272 0 0   EBIT / employee   0 129 236 269 325 264 0 0   Net earnings / employee   0 93 177 147 295 211 0 0