CVR number 36535776
Industry 43.9100 Roofing activities

MURERMESTER CLAUS LANGBERG ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  5.5% 5.5% 5.5% 5.5% 5.5%  
Bankruptcy risk  4.7% 5.4% 6.0% 4.9% 2.4%  
Credit score (0-100)  46 40 38 43 64  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  1,753 1,351 1,327 1,267 1,798  
EBITDA  442 162 239 456 557  
EBIT  426 162 239 456 523  
Pre-tax profit (PTP)  414.4 152.0 225.9 455.1 540.3  
Net earnings  324.1 117.6 180.9 355.0 418.2  
Pre-tax profit without non-rec. items  414 152 226 455 540  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  0.0 0.0 0.0 0.0 271  
Shareholders equity total  862 980 1,046 1,401 1,702  
Interest-bearing liabilities  22.0 23.6 23.6 23.7 24.8  
Balance sheet total (assets)  1,480 1,272 1,358 1,719 2,112  
Net Debt  -1,420 -1,030 -1,262 -1,468 -1,660  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,753 1,351 1,327 1,267 1,798  
Gross profit growth  71.9% -22.9% -1.8% -4.5% 41.9%  
Employees  2 2 2 1 2  
Employee growth %  0.0% 0.0% 0.0% -50.0% 100.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,480 1,272 1,358 1,719 2,112  
Balance sheet change%  107.6% -14.0% 6.7% 26.6% 22.9%  
Added value  442.0 162.1 238.7 455.6 557.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -32 0 0 0 237  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  24.3% 12.0% 18.0% 36.0% 29.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  38.8% 11.8% 18.2% 29.8% 28.7%  
ROI %  58.9% 17.2% 23.0% 36.8% 34.8%  
ROE %  46.3% 12.8% 17.9% 29.0% 27.0%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  58.3% 77.0% 77.1% 81.5% 80.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -321.3% -635.8% -528.6% -322.2% -297.8%  
Gearing %  2.6% 2.4% 2.3% 1.7% 1.5%  
Net interest  0 0 0 0 0  
Financing costs %  50.2% 44.3% 54.4% 17.0% 42.4%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  2.4 4.4 4.4 5.4 4.6  
Current Ratio  2.4 4.4 4.4 5.4 4.6  
Cash and cash equivalent  1,442.1 1,054.0 1,285.5 1,491.5 1,685.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  862.4 980.0 1,046.4 1,401.5 1,440.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  221 81 119 456 279  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  221 81 119 456 279  
EBIT / employee  213 81 119 456 262  
Net earnings / employee  162 59 90 355 209