Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Lars Johannsen 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   2.0% 2.7% 2.4% 1.7% 0.8% 1.1% 12.0% 9.7%   Credit score (0-100)   71 62 65 73 90 83 19 26   Credit rating   A BBB BBB A AA A BB BB   Credit limit (kDKK)   0.3 0.0 0.0 2.5 348.7 149.5 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   2,641 2,661 0.0 3,189 4,266 4,936 0.0 0.0   EBITDA   520 302 341 661 1,565 1,760 0.0 0.0   EBIT   335 122 261 507 1,375 1,528 0.0 0.0   Pre-tax profit (PTP)   307.0 106.6 255.9 491.5 1,535.2 1,698.2 0.0 0.0   Net earnings   238.0 82.6 198.5 378.2 1,205.7 1,285.4 0.0 0.0   Pre-tax profit without non-rec. items   307 107 256 492 1,535 1,698 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   662 465 668 2,393 2,070 3,406 0.0 0.0   Shareholders equity total   850 742 891 1,158 2,251 2,486 1,647 1,647   Interest-bearing liabilities   125 0.0 0.0 1,283 1,246 977 0.0 0.0   Balance sheet total (assets)   1,709 1,442 1,662 3,648 4,680 4,658 1,647 1,647   Net Debt   -103 -258 -183 434 82.0 77.3 -1,647 -1,647     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   2,641 2,661 0.0 3,189 4,266 4,936 0.0 0.0   Gross profit growth   -3.7% 0.8% -100.0% 0.0% 33.8% 15.7% -100.0% 0.0%   Employees   0 0 0 0 0 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -2,701.4 -3,175.7 0.0 0.0   Balance sheet total (assets)   1,709 1,442 1,662 3,648 4,680 4,658 1,647 1,647   Balance sheet change%   10.2% -15.6% 15.2% 119.6% 28.3% -0.5% -64.6% 0.0%   Added value   335.4 121.9 260.9 506.6 4,076.4 4,703.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13 -441 58 1,506 -575 1,103 -3,406 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 5.0 5.0 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 (%)   12.7% 4.6% 0.0% 15.9% 32.2% 30.9% 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 %   20.6% 7.7% 16.8% 19.1% 37.8% 37.8% 0.0% 0.0%   ROI %   36.2% 13.2% 29.7% 29.3% 52.4% 50.3% 0.0% 0.0%   ROE %   33.7% 10.4% 24.3% 36.9% 70.7% 54.3% 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 %   49.7% 51.4% 53.6% 32.5% 48.1% 53.4% 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, %   -19.7% -85.7% -53.7% 65.7% 5.2% 4.4% 0.0% 0.0%   Gearing %   14.7% 0.0% 0.0% 110.8% 55.4% 39.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.2% 24.4% 0.0% 2.4% 3.1% 5.9% 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   0.8 0.9 1.0 0.9 2.0 0.9 0.0 0.0   Current Ratio   1.0 1.1 1.2 1.0 2.1 1.0 0.0 0.0   Cash and cash equivalent   227.8 258.3 182.9 849.5 1,164.1 899.3 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)   -33.6 -75.4 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   -26.7 97.3 133.6 -37.5 1,374.0 28.2 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  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   0 0 0 0 0 588 0 0   Employee expenses / employee   0 0 0 0 0 -397 0 0   EBITDA / employee   0 0 0 0 0 220 0 0   EBIT / employee   0 0 0 0 0 191 0 0   Net earnings / employee   0 0 0 0 0 161 0 0