Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET MPM ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   6.0% 5.0% 1.6% 3.0% 2.2% 2.8% 12.2% 12.0%   Credit score (0-100)   40 45 74 56 65 58 19 20   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 2.8 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 2,305 1,678 1,835 1,680 1,680 1,680   Gross profit   1,320 1,416 1,843 1,217 1,182 923 0.0 0.0   EBITDA   146 74.4 425 77.7 223 213 0.0 0.0   EBIT   146 74.4 425 77.7 223 213 0.0 0.0   Pre-tax profit (PTP)   71.3 9.2 349.5 3.4 144.7 83.9 0.0 0.0   Net earnings   71.3 26.1 307.4 1.6 113.8 73.5 0.0 0.0   Pre-tax profit without non-rec. items   71.3 9.2 350 3.4 145 83.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3,489 3,489 3,489 3,489 3,489 3,489 0.0 0.0   Shareholders equity total   203 229 537 538 652 726 601 601   Interest-bearing liabilities   3,218 3,045 2,870 2,696 2,526 2,622 0.0 0.0   Balance sheet total (assets)   3,803 3,681 4,333 3,647 4,024 3,584 601 601   Net Debt   3,115 3,045 2,052 2,685 2,114 2,528 -601 -601     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 2,305 1,678 1,835 1,680 1,680 1,680   Net sales growth   0.0% 0.0% 0.0% -27.2% 9.3% -8.4% 0.0% 0.0%   Gross profit   1,320 1,416 1,843 1,217 1,182 923 0.0 0.0   Gross profit growth   -23.5% 7.3% 30.1% -34.0% -2.8% -21.9% -100.0% 0.0%   Employees   0 0 0 0 0 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)   3,803 3,681 4,333 3,647 4,024 3,584 601 601   Balance sheet change%   -4.0% -3.2% 17.7% -15.8% 10.3% -10.9% -83.2% 0.0%   Added value   145.5 74.4 425.0 77.7 223.2 212.6 0.0 0.0   Added value %   0.0% 0.0% 18.4% 4.6% 12.2% 12.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 -3,489 0   Net sales trend   0.0 0.0 0.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 18.4% 4.6% 12.2% 12.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 18.4% 4.6% 12.2% 12.7% 0.0% 0.0%   EBIT to gross profit (%)   11.0% 5.3% 23.1% 6.4% 18.9% 23.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 13.3% 0.1% 6.2% 4.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 13.3% 0.1% 6.2% 4.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 15.2% 0.2% 7.9% 5.0% 0.0% 0.0%   ROA %   3.7% 2.0% 10.6% 1.9% 5.8% 5.6% 0.0% 0.0%   ROI %   4.1% 2.2% 12.6% 2.3% 6.9% 6.4% 0.0% 0.0%   ROE %   42.6% 12.1% 80.3% 0.3% 19.1% 10.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   5.3% 6.2% 12.4% 14.8% 16.2% 20.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 164.7% 185.3% 183.8% 170.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 129.3% 184.6% 161.3% 164.5% -35.7% -35.7%   Net int. bear. debt to EBITDA, %   2,140.1% 4,094.7% 482.9% 3,456.4% 947.0% 1,189.2% 0.0% 0.0%   Gearing %   1,584.2% 1,328.1% 534.7% 500.8% 387.4% 361.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.1% 2.6% 2.7% 3.0% 5.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 0.3 0.8 0.3 0.5 0.1 0.0 0.0   Current Ratio   0.6 0.3 0.8 0.3 0.5 0.1 0.0 0.0   Cash and cash equivalent   103.0 0.0 817.3 10.8 412.5 93.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 4.3 16.4 24.4 0.4 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 15.8 15.8 11.2 22.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 36.6% 9.4% 29.2% 5.7% 35.7% 35.7%   Net working capital   -214.0 -362.4 -245.1 -417.0 -523.2 -592.5 0.0 0.0   Net working capital %   0.0% 0.0% -10.6% -24.9% -28.5% -35.3% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 840 0 0   Added value / employee   0 0 0 0 0 106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 106 0 0   EBIT / employee   0 0 0 0 0 106 0 0   Net earnings / employee   0 0 0 0 0 37 0 0