Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murerhuset ApS

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   2.9% 1.7% 3.1% 2.4% 2.4% 1.7% 15.5% 15.2%   Credit score (0-100)   59 73 56 62 64 72 2 2   Credit rating   BB BBB BB BBB BBB BBB B B   Credit limit (kDKK)   0.0 1.6 0.0 0.0 0.0 3.9 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   1,967 3,025 3,677 5,100 6,427 7,699 0.0 0.0   EBITDA   59.7 730 739 1,484 1,435 1,789 0.0 0.0   EBIT   20.7 683 674 1,432 1,364 1,728 0.0 0.0   Pre-tax profit (PTP)   4.8 671.1 668.5 1,419.4 1,358.0 1,700.2 0.0 0.0   Net earnings   1.6 517.7 513.9 1,102.2 1,049.5 1,316.2 0.0 0.0   Pre-tax profit without non-rec. items   4.8 671 669 1,419 1,358 1,700 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   119 164 255 327 334 273 0.0 0.0   Shareholders equity total   442 760 564 902 1,100 1,366 506 506   Interest-bearing liabilities   197 187 0.0 20.3 5.4 397 0.0 0.0   Balance sheet total (assets)   1,021 1,916 1,873 2,844 2,525 3,437 506 506   Net Debt   -497 -860 -1,231 -1,786 -1,654 -1,208 -506 -506     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   1,967 3,025 3,677 5,100 6,427 7,699 0.0 0.0   Gross profit growth   87.2% 53.8% 21.6% 38.7% 26.0% 19.8% -100.0% 0.0%   Employees   7 7 8 10 13 14 0 0   Employee growth %   0.0% 0.0% 14.3% 25.0% 30.0% 7.7% -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)   1,021 1,916 1,873 2,844 2,525 3,437 506 506   Balance sheet change%   -42.7% 87.7% -2.2% 51.9% -11.2% 36.1% -85.3% 0.0%   Added value   20.7 682.8 673.6 1,431.5 1,364.2 1,728.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -156 -2 25 19 -64 -121 -273 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 5.0 5.0 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 (%)   1.1% 22.6% 18.3% 28.1% 21.2% 22.4% 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 %   1.6% 46.5% 35.6% 60.7% 51.5% 58.0% 0.0% 0.0%   ROI %   2.7% 84.9% 87.1% 190.2% 134.0% 117.9% 0.0% 0.0%   ROE %   0.4% 86.1% 77.6% 150.4% 104.9% 106.8% 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 %   44.4% 39.7% 30.1% 31.7% 43.5% 39.7% 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, %   -833.1% -117.8% -166.5% -120.3% -115.2% -67.5% 0.0% 0.0%   Gearing %   44.6% 24.6% 0.0% 2.2% 0.5% 29.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 6.1% 5.4% 121.0% 197.6% 14.1% 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   1.6 1.5 1.2 1.3 1.6 1.5 0.0 0.0   Current Ratio   1.5 1.5 1.2 1.3 1.6 1.5 0.0 0.0   Cash and cash equivalent   694.5 1,046.6 1,230.7 1,806.5 1,659.4 1,605.1 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   307.1 597.1 307.1 559.7 781.9 1,104.3 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   3 98 84 143 105 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   9 104 92 148 110 128 0 0   EBIT / employee   3 98 84 143 105 123 0 0   Net earnings / employee   0 74 64 110 81 94 0 0