Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER STEEN MEYER 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   1.0% 0.9% 0.8% 0.7% 1.0% 1.4% 16.2% 16.2%   Credit score (0-100)   88 91 92 95 85 77 11 11   Credit rating   A A AA AA A A BB BB   Credit limit (kDKK)   186.3 289.5 397.9 551.1 214.4 58.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,662 2,057 2,291 2,989 2,103 2,922 0.0 0.0   EBITDA   833 892 1,041 1,688 810 1,547 0.0 0.0   EBIT   706 758 903 1,569 687 1,485 0.0 0.0   Pre-tax profit (PTP)   696.3 704.6 862.7 1,517.8 644.0 1,582.7 0.0 0.0   Net earnings   532.6 525.4 652.2 1,304.8 475.9 1,396.4 0.0 0.0   Pre-tax profit without non-rec. items   696 705 863 1,518 644 1,583 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   4,989 4,983 5,203 4,409 4,417 216 0.0 0.0   Shareholders equity total   2,318 2,843 3,495 4,200 3,376 4,772 125 125   Interest-bearing liabilities   3,142 2,557 2,506 1,254 962 0.0 0.0 0.0   Balance sheet total (assets)   6,240 6,133 6,853 6,283 5,314 5,575 125 125   Net Debt   2,465 2,108 1,857 409 406 -382 -125 -125     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,662 2,057 2,291 2,989 2,103 2,922 0.0 0.0   Gross profit growth   29.3% 23.7% 11.4% 30.5% -29.6% 38.9% -100.0% 0.0%   Employees   2 2 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   6,240 6,133 6,853 6,283 5,314 5,575 125 125   Balance sheet change%   9.5% -1.7% 11.7% -8.3% -15.4% 4.9% -97.8% 0.0%   Added value   833.2 892.0 1,041.2 1,688.3 806.6 1,547.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28 -140 81 -913 -115 -4,263 -216 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   42.5% 36.8% 39.4% 52.5% 32.7% 50.8% 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 %   12.0% 12.4% 14.2% 24.1% 11.9% 29.1% 0.0% 0.0%   ROI %   13.2% 13.9% 15.8% 27.2% 14.0% 34.7% 0.0% 0.0%   ROE %   26.0% 20.4% 20.6% 33.9% 12.6% 34.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   37.1% 46.4% 51.0% 66.8% 63.5% 85.6% 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, %   295.8% 236.3% 178.3% 24.3% 50.1% -24.7% 0.0% 0.0%   Gearing %   135.6% 89.9% 71.7% 29.8% 28.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 2.1% 2.2% 3.3% 4.0% 0.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 1.6 1.9 2.2 0.5 6.8 0.0 0.0   Current Ratio   1.2 1.6 1.9 2.2 0.5 6.8 0.0 0.0   Cash and cash equivalent   676.7 449.4 648.6 844.2 555.3 381.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   235.2 433.2 796.8 1,006.1 -1,003.9 4,565.2 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   417 446 521 844 403 516 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   417 446 521 844 405 516 0 0   EBIT / employee   353 379 452 785 344 495 0 0   Net earnings / employee   266 263 326 652 238 465 0 0