CVR number 39445867
Industry 43.9100 Roofing activities

Murermestrene Rudberg & Nielsen ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  5.5% 5.5% 5.5% 5.5% 5.5%  
Bankruptcy risk  9.3% 8.1% 5.4% 4.0% 4.1%  
Credit score (0-100)  26 29 41 48 49  
Credit rating  BB BB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  3,370 2,917 2,846 3,755 3,712  
EBITDA  413 320 588 1,010 830  
EBIT  342 245 516 932 769  
Pre-tax profit (PTP)  339.5 241.6 511.9 933.3 747.1  
Net earnings  263.4 175.7 393.2 715.1 572.4  
Pre-tax profit without non-rec. items  339 242 512 933 747  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  198 185 135 143 81.5  
Shareholders equity total  103 279 594 919 792  
Interest-bearing liabilities  0.0 0.0 0.0 10.0 10.0  
Balance sheet total (assets)  1,459 880 1,110 1,904 1,767  
Net Debt  -517 -485 -923 -1,471 -979  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,370 2,917 2,846 3,755 3,712  
Gross profit growth  264.0% -13.4% -2.4% 31.9% -1.1%  
Employees  6 5 4 5 6  
Employee growth %  50.0% -16.7% -20.0% 25.0% 20.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,459 880 1,110 1,904 1,767  
Balance sheet change%  111.5% -39.7% 26.2% 71.6% -7.2%  
Added value  412.8 319.5 588.4 1,004.2 830.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -82 -88 -122 -70 -122  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  10.1% 8.4% 18.1% 24.8% 20.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  31.8% 21.0% 51.9% 61.9% 42.1%  
ROI %  136.8% 128.1% 118.2% 122.5% 89.2%  
ROE %  163.6% 91.9% 90.0% 94.5% 66.9%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  7.1% 31.7% 53.6% 48.3% 44.8%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -125.2% -151.9% -156.9% -145.6% -117.9%  
Gearing %  0.0% 0.0% 0.0% 1.1% 1.3%  
Net interest  0 0 0 0 0  
Financing costs %  2.8% 0.0% 0.0% 1.4% 254.4%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.9 1.1 1.9 1.8 1.7  
Current Ratio  0.9 1.1 1.9 1.8 1.7  
Cash and cash equivalent  517.0 485.4 923.2 1,480.8 988.8  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -103.6 84.7 449.9 767.2 700.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  69 64 147 201 138  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  69 64 147 202 138  
EBIT / employee  57 49 129 186 128  
Net earnings / employee  44 35 98 143 95