Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER CLAUS LANGBERG 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   6.7% 3.8% 4.1% 3.7% 5.3% 7.0% 13.3% 10.5%   Credit score (0-100)   38 52 50 52 41 34 16 23   Credit rating   BBB BBB BBB BBB 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)  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   766 1,029 1,020 1,753 1,351 1,327 0.0 0.0   EBITDA   -79.8 186 167 442 162 239 0.0 0.0   EBIT   -119 141 103 426 162 239 0.0 0.0   Pre-tax profit (PTP)   -120.8 138.6 99.3 414.4 152.0 225.9 0.0 0.0   Net earnings   -119.9 130.4 67.3 324.1 117.6 180.9 0.0 0.0   Pre-tax profit without non-rec. items   -121 139 99.3 414 152 226 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   124 79.4 16.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   341 471 538 862 980 1,161 996 996   Interest-bearing liabilities   14.2 18.7 23.5 22.0 23.6 23.6 0.0 0.0   Balance sheet total (assets)   501 612 713 1,480 1,272 1,358 996 996   Net Debt   -281 -377 -542 -1,420 -1,030 -1,262 -996 -996     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   766 1,029 1,020 1,753 1,351 1,327 0.0 0.0   Gross profit growth   -16.6% 34.3% -0.9% 71.9% -22.9% -1.8% -100.0% 0.0%   Employees   0 2 2 2 2 2 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 0.0 0.0 0.0 0.0   Balance sheet total (assets)   501 612 713 1,480 1,272 1,358 996 996   Balance sheet change%   -20.1% 22.1% 16.5% 107.6% -14.0% 6.7% -26.6% 0.0%   Added value   -118.6 140.7 103.5 425.9 162.1 238.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -47 -90 -127 -32 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -15.5% 13.7% 10.1% 24.3% 12.0% 18.0% 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 %   -21.0% 25.3% 15.6% 38.8% 11.8% 18.2% 0.0% 0.0%   ROI %   -28.7% 33.1% 19.7% 58.9% 17.2% 21.8% 0.0% 0.0%   ROE %   -29.9% 32.1% 13.3% 46.3% 12.8% 16.9% 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 %   68.0% 77.0% 75.5% 58.3% 77.0% 85.5% 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, %   352.8% -203.1% -325.1% -321.3% -635.8% -528.6% 0.0% 0.0%   Gearing %   4.2% 4.0% 4.4% 2.6% 2.4% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   32.2% 12.5% 19.9% 50.2% 44.3% 54.4% 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   2.4 3.8 4.0 2.4 4.4 6.9 0.0 0.0   Current Ratio   2.4 3.8 4.0 2.4 4.4 6.9 0.0 0.0   Cash and cash equivalent   295.7 395.6 565.5 1,442.1 1,054.0 1,285.5 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   220.6 391.8 522.1 862.4 980.0 1,160.8 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   0 70 52 213 81 119 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 93 83 221 81 119 0 0   EBIT / employee   0 70 52 213 81 119 0 0   Net earnings / employee   0 65 34 162 59 90 0 0