Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRENAA MURER ENTREPRISE 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 2017/12 2018 2018/12 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% 5.2%   Bankruptcy risk   6.3% 3.3% 4.8% 4.9% 5.8% 7.4% 20.0% 16.1%   Credit score (0-100)   39 56 46 44 38 32 5 11   Credit rating   BBB BBB BBB BBB BBB BB B BB   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 2017/12 2018 2018/12 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   1,213 1,140 1,086 1,002 1,404 1,162 0.0 0.0   EBITDA   183 268 77.2 48.8 -115 99.7 0.0 0.0   EBIT   148 228 28.3 1.0 -187 19.9 0.0 0.0   Pre-tax profit (PTP)   139.4 224.7 24.4 0.5 -190.0 15.9 0.0 0.0   Net earnings   127.0 174.6 13.8 -4.5 -185.3 15.9 0.0 0.0   Pre-tax profit without non-rec. items   139 225 24.4 0.5 -190 15.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   118 142 114 72.5 127 77.1 0.0 0.0   Shareholders equity total   314 489 502 498 313 328 203 203   Interest-bearing liabilities   2.4 10.5 13.0 19.4 30.4 145 0.0 0.0   Balance sheet total (assets)   966 969 1,061 1,248 875 925 203 203   Net Debt   -125 -158 -184 -385 -24.4 145 -203 -203     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 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   1,213 1,140 1,086 1,002 1,404 1,162 0.0 0.0   Gross profit growth   14.3% -6.1% -4.7% -7.8% 40.2% -17.2% -100.0% 0.0%   Employees   2 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   966 969 1,061 1,248 875 925 203 203   Balance sheet change%   60.0% 0.3% 9.5% 17.6% -29.9% 5.7% -78.0% 0.0%   Added value   148.1 228.1 28.3 1.0 -186.7 19.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   33 -16 -78 -89 -17 -130 -77 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 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 (%)   12.2% 20.0% 2.6% 0.1% -13.3% 1.7% 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 %   18.9% 23.6% 2.8% 0.1% -17.6% 2.2% 0.0% 0.0%   ROI %   57.4% 54.2% 5.4% 0.2% -43.2% 4.9% 0.0% 0.0%   ROE %   50.7% 43.5% 2.8% -0.9% -45.7% 4.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   32.5% 50.4% 47.3% 39.9% 35.7% 35.5% 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, %   -68.1% -59.1% -237.7% -788.8% 21.2% 145.2% 0.0% 0.0%   Gearing %   0.8% 2.1% 2.6% 3.9% 9.7% 44.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   717.2% 52.6% 32.5% 3.0% 13.0% 4.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.3 1.8 1.7 1.6 1.3 1.4 0.0 0.0   Current Ratio   1.3 1.8 1.7 1.6 1.3 1.4 0.0 0.0   Cash and cash equivalent   126.9 168.7 196.7 404.3 54.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 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   208.0 360.8 398.6 430.0 185.7 251.3 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 2017/12 2018 2018/12 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   74 114 14 1 -62 7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   91 134 39 24 -38 33 0 0   EBIT / employee   74 114 14 1 -62 7 0 0   Net earnings / employee   64 87 7 -2 -62 5 0 0