Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTRENE JOHANSEN & BODHOLDT 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% 1.5%   Bankruptcy risk   2.4% 2.4% 1.3% 4.3% 2.1% 0.8% 11.6% 8.9%   Credit score (0-100)   65 65 82 48 65 92 1 1   Credit rating   BBB BBB A BBB BBB AA BB BB   Credit limit (kDKK)   0.0 0.0 64.2 0.0 0.2 506.2 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   0.0 0.0 3,769 3,816 2,823 4,762 0.0 0.0   EBITDA   780 819 1,020 1,201 186 1,846 0.0 0.0   EBIT   780 819 885 403 58.0 1,713 0.0 0.0   Pre-tax profit (PTP)   780.0 819.0 706.0 214.0 -98.0 1,638.9 0.0 0.0   Net earnings   780.0 819.0 560.0 172.0 -74.0 1,262.6 0.0 0.0   Pre-tax profit without non-rec. items   780 819 706 214 -98.0 1,639 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   0.0 0.0 4,581 4,445 4,314 4,490 0.0 0.0   Shareholders equity total   1,706 2,059 2,469 2,490 2,266 3,328 2,866 2,866   Interest-bearing liabilities   0.0 0.0 5,397 6,211 2,842 2,648 0.0 0.0   Balance sheet total (assets)   6,337 6,499 8,663 10,161 5,973 7,226 2,866 2,866   Net Debt   0.0 0.0 5,390 6,210 1,956 627 -2,866 -2,866     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   0.0 0.0 3,769 3,816 2,823 4,762 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 1.2% -26.0% 68.7% -100.0% 0.0%   Employees   6 8 6 5 5 5 0 0   Employee growth %   7.5% 19.4% -16.2% -20.5% 4.1% -2.8% -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)   6,337 6,499 8,663 10,161 5,973 7,226 2,866 2,866   Balance sheet change%   -4.1% 2.6% 33.3% 17.3% -41.2% 21.0% -60.3% 0.0%   Added value   780.0 819.0 885.0 403.0 58.0 1,712.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 4,446 -934 -259 42 -4,490 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  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 (%)   0.0% 0.0% 23.5% 10.6% 2.1% 36.0% 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 %   12.1% 12.8% 12.3% 4.6% 1.0% 26.4% 0.0% 0.0%   ROI %   12.1% 12.8% 13.0% 5.2% 1.2% 31.5% 0.0% 0.0%   ROE %   52.0% 43.5% 24.7% 6.9% -3.1% 45.1% 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 %   100.0% 100.0% 28.5% 24.5% 37.9% 46.1% 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% 0.0% 528.4% 517.1% 1,051.6% 33.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 218.6% 249.4% 125.4% 79.6% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 8.5% 3.8% 4.0% 3.9% 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   0.0 0.0 0.1 0.2 1.5 1.8 0.0 0.0   Current Ratio   0.0 0.0 1.6 1.4 1.6 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 7.0 1.0 886.0 2,021.6 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   0.0 0.0 1,506.0 1,549.0 597.0 1,285.8 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   121 106 137 79 11 330 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 106 158 234 35 356 0 0   EBIT / employee   121 106 137 79 11 330 0 0   Net earnings / employee   121 106 87 34 -14 243 0 0