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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2.5% 1.9% 2.0% 1.6% 9.0% 3.2% 10.5% 10.5%   Credit score (0-100)   64 71 69 73 27 55 23 23   Credit rating   BBB A A A BB BBB BB BB   Credit limit (kDKK)   0.0 0.5 0.3 5.2 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   862 1,062 720 1,334 -135 354 0.0 0.0   EBITDA   95.8 406 280 959 -235 169 0.0 0.0   EBIT   37.3 352 226 914 -270 121 0.0 0.0   Pre-tax profit (PTP)   43.6 350.5 233.8 929.7 -304.6 36.4 0.0 0.0   Net earnings   24.8 273.0 182.5 724.9 -238.3 26.1 0.0 0.0   Pre-tax profit without non-rec. items   43.6 350 234 930 -305 36.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   104 71.6 144 99.3 64.1 175 0.0 0.0   Shareholders equity total   1,059 1,307 1,489 2,214 -24.1 1,202 1,077 1,077   Interest-bearing liabilities   37.4 0.0 0.0 0.0 1,473 30.4 0.0 0.0   Balance sheet total (assets)   1,329 1,603 1,791 2,774 1,753 1,350 1,077 1,077   Net Debt   -836 -762 -782 -1,083 558 -818 -1,077 -1,077     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   862 1,062 720 1,334 -135 354 0.0 0.0   Gross profit growth   -29.3% 23.3% -32.2% 85.4% 0.0% 0.0% -100.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 0.0% 0.0% 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)   1,329 1,603 1,791 2,774 1,753 1,350 1,077 1,077   Balance sheet change%   -10.5% 20.6% 11.8% 54.9% -36.8% -23.0% -20.2% 0.0%   Added value   95.8 406.2 280.4 958.9 -225.2 169.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -117 -87 18 -90 -70 62 -175 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   4.3% 33.2% 31.3% 68.5% 200.1% 34.1% 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 %   3.4% 24.2% 14.1% 41.0% -11.9% 7.8% 0.0% 0.0%   ROI %   4.2% 29.5% 17.2% 50.6% -14.6% 9.0% 0.0% 0.0%   ROE %   2.2% 23.1% 13.1% 39.1% -12.0% 1.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   79.7% 81.5% 83.1% 79.8% -1.4% 89.0% 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, %   -872.8% -187.6% -278.9% -113.0% -237.8% -482.7% 0.0% 0.0%   Gearing %   3.5% 0.0% 0.0% 0.0% -6,102.5% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.6% 23.8% 0.0% 0.0% 4.7% 11.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   4.9 7.1 6.4 8.6 0.9 7.7 0.0 0.0   Current Ratio   4.9 7.1 6.5 8.7 0.9 7.8 0.0 0.0   Cash and cash equivalent   873.5 762.1 782.0 1,083.1 914.8 848.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   975.3 1,316.7 1,392.2 2,366.2 -108.4 1,007.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   48 203 280 959 -225 169 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   48 203 280 959 -235 169 0 0   EBIT / employee   19 176 226 914 -270 121 0 0   Net earnings / employee   12 136 182 725 -238 26 0 0