Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mikkel Murer & Co 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 2018/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   8.2% 5.2% 3.3% 7.8% 5.5% 3.6% 16.1% 16.1%   Credit score (0-100)   31 44 55 30 40 52 11 11   Credit rating   BB BBB BBB BB 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)  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 0 0 0 0 0 0   Gross profit   149 760 1,218 1,243 718 1,170 0.0 0.0   EBITDA   44.5 73.6 385 73.0 75.5 119 0.0 0.0   EBIT   43.3 63.2 371 50.5 52.0 96.3 0.0 0.0   Pre-tax profit (PTP)   40.7 59.5 368.8 47.3 46.5 95.4 0.0 0.0   Net earnings   30.6 43.9 285.3 36.9 35.8 73.7 0.0 0.0   Pre-tax profit without non-rec. items   40.7 59.5 369 47.3 46.5 95.4 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   34.1 54.5 59.6 69.4 45.9 23.6 0.0 0.0   Shareholders equity total   80.6 124 410 147 182 256 206 206   Interest-bearing liabilities   180 180 154 50.0 251 293 0.0 0.0   Balance sheet total (assets)   420 446 1,223 615 839 1,176 206 206   Net Debt   99.7 -26.3 -565 -38.5 -53.1 -518 -206 -206     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 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   149 760 1,218 1,243 718 1,170 0.0 0.0   Gross profit growth   0.0% 408.7% 60.2% 2.0% -42.3% 63.0% -100.0% 0.0%   Employees   1 2 2 2 2 3 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 0.0% 50.0% -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)   420 446 1,223 615 839 1,176 206 206   Balance sheet change%   0.0% 6.3% 174.0% -49.7% 36.4% 40.3% -82.5% 0.0%   Added value   44.5 73.6 385.2 73.0 74.5 118.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   33 10 -9 -13 -47 -45 -24 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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% 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 (%)   29.0% 8.3% 30.5% 4.1% 7.2% 8.2% 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 %   10.3% 14.6% 44.5% 5.5% 7.2% 9.6% 0.0% 0.0%   ROI %   16.1% 22.0% 84.9% 13.2% 16.4% 19.5% 0.0% 0.0%   ROE %   37.9% 42.8% 106.8% 13.3% 21.8% 33.6% 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 %   19.2% 27.9% 33.5% 23.9% 21.8% 21.8% 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, %   224.2% -35.8% -146.7% -52.7% -70.3% -436.6% 0.0% 0.0%   Gearing %   223.2% 144.9% 37.6% 34.1% 137.7% 114.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.1% 1.5% 3.1% 3.7% 0.4% 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   1.2 1.2 1.4 1.2 1.2 1.2 0.0 0.0   Current Ratio   1.2 1.2 1.4 1.2 1.2 1.3 0.0 0.0   Cash and cash equivalent   80.1 206.7 719.1 88.5 304.5 810.5 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 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   54.7 72.4 353.2 79.3 136.6 237.6 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 2018/12 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 0 0 0   Added value / employee   44 37 193 37 37 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 37 193 37 38 40 0 0   EBIT / employee   43 32 186 25 26 32 0 0   Net earnings / employee   31 22 143 18 18 25 0 0