Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermestrene Rudberg & Nielsen 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  2017 2018/6 2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   29.0% 5.4% 5.0% 4.9% 3.8% 3.1% 24.0% 18.9%   Credit score (0-100)   3 43 45 44 49 56 1 1   Credit rating   B BBB BBB BBB BBB BBB B B   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)  2017 2018/6 2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,890 926 3,370 2,917 2,785 0.0 0.0   EBITDA   0.0 122 61.5 413 320 588 0.0 0.0   EBIT   0.0 85.8 25.1 342 245 516 0.0 0.0   Pre-tax profit (PTP)   0.0 85.8 25.1 339.5 241.6 511.9 0.0 0.0   Net earnings   0.0 65.6 18.6 263.4 175.7 393.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 85.8 25.1 339 242 512 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 235 209 198 185 135 0.0 0.0   Shareholders equity total   0.0 266 219 103 279 594 4.4 4.4   Interest-bearing liabilities   0.0 111 177 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 634 690 1,459 880 1,110 4.4 4.4   Net Debt   0.0 7.9 -138 -517 -485 -923 -4.4 -4.4     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 1,890 926 3,370 2,917 2,785 0.0 0.0   Gross profit growth   0.0% 0.0% -51.0% 264.0% -13.4% -4.5% -100.0% 0.0%   Employees   2 3 4 6 5 4 0 0   Employee growth %   0.0% 50.0% 33.3% 50.0% -16.7% -20.0% -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)   0 634 690 1,459 880 1,110 4 4   Balance sheet change%   0.0% 0.0% 8.7% 111.5% -39.7% 26.2% -99.6% 0.0%   Added value   0.0 85.8 25.1 341.9 245.1 516.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 199 -62 -82 -88 -122 -135 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 4.5% 2.7% 10.1% 8.4% 18.5% 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 %   0.0% 13.5% 3.8% 31.8% 21.0% 51.9% 0.0% 0.0%   ROI %   0.0% 22.4% 6.4% 136.8% 128.1% 118.2% 0.0% 0.0%   ROE %   0.0% 24.7% 7.7% 163.6% 91.9% 90.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 41.9% 31.7% 7.1% 31.7% 53.6% 100.0% 50.0%   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, %   0.0% 6.5% -224.4% -125.2% -151.9% -156.9% 0.0% 0.0%   Gearing %   0.0% 41.9% 80.8% 0.0% 0.0% 0.0% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 1.1 1.0 0.9 1.1 1.9 0.0 0.0   Current Ratio   0.0 1.1 1.0 0.9 1.1 1.9 0.0 0.0   Cash and cash equivalent   0.0 103.2 314.7 517.0 485.4 923.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 37.4 9.3 -103.6 84.7 449.9 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  2017 2018/6 2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 29 6 57 49 129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 41 15 69 64 147 0 0   EBIT / employee   0 29 6 57 49 129 0 0   Net earnings / employee   0 22 5 44 35 98 0 0