Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER JESPER JESPERSEN 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   3.0% 3.4% 2.7% 7.9% 4.7% 6.8% 10.9% 10.9%   Credit score (0-100)   59 53 59 30 44 35 22 22   Credit rating   BBB BBB BBB BB BBB BBB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,062 720 1,334 -135 354 -200 0.0 0.0   EBITDA   406 280 959 -235 169 -227 0.0 0.0   EBIT   352 226 914 -270 121 -299 0.0 0.0   Pre-tax profit (PTP)   350.5 233.8 929.7 -304.6 36.4 -287.8 0.0 0.0   Net earnings   273.0 182.5 724.9 -238.3 26.1 -225.9 0.0 0.0   Pre-tax profit without non-rec. items   350 234 930 -305 36.4 -288 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   71.6 144 99.3 64.1 175 173 0.0 0.0   Shareholders equity total   1,307 1,489 2,214 -24.1 1,202 976 851 851   Interest-bearing liabilities   0.0 0.0 0.0 1,473 30.4 0.0 0.0 0.0   Balance sheet total (assets)   1,603 1,791 2,774 1,753 1,350 1,027 851 851   Net Debt   -762 -782 -1,083 558 -818 -515 -851 -851     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,062 720 1,334 -135 354 -200 0.0 0.0   Gross profit growth   23.3% -32.2% 85.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   2 1 1 1 1 0 0 0   Employee growth %   0.0% -50.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,603 1,791 2,774 1,753 1,350 1,027 851 851   Balance sheet change%   20.6% 11.8% 54.9% -36.8% -23.0% -23.9% -17.2% 0.0%   Added value   406.2 280.4 958.9 -234.9 155.7 -227.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -87 18 -90 -70 62 -73 -173 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   33.2% 31.3% 68.5% 200.1% 34.1% 149.0% 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 %   24.2% 14.1% 41.0% -11.9% 7.8% -24.2% 0.0% 0.0%   ROI %   29.5% 17.2% 50.6% -14.6% 9.0% -26.0% 0.0% 0.0%   ROE %   23.1% 13.1% 39.1% -12.0% 1.8% -20.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   81.5% 83.1% 79.8% -1.4% 89.0% 95.0% 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, %   -187.6% -278.9% -113.0% -237.8% -482.7% 226.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -6,102.5% 2.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.8% 0.0% 0.0% 4.7% 11.3% 2.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   7.1 6.4 8.6 0.9 7.7 16.0 0.0 0.0   Current Ratio   7.1 6.5 8.7 0.9 7.8 16.3 0.0 0.0   Cash and cash equivalent   762.1 782.0 1,083.1 914.8 848.0 515.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,316.7 1,392.2 2,366.2 -108.4 1,007.1 782.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   203 280 959 -235 156 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   203 280 959 -235 169 0 0 0   EBIT / employee   176 226 914 -270 121 0 0 0   Net earnings / employee   136 182 725 -238 26 0 0 0