Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTERFIRMA JOAKIM LOLK BØDKER 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   2.6% 2.2% 1.8% 2.0% 1.6% 1.4% 16.7% 16.4%   Credit score (0-100)   63 67 71 66 74 77 2 2   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.1 1.7 0.2 3.9 14.2 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   2,299 3,280 4,054 3,206 4,137 4,075 0.0 0.0   EBITDA   365 625 1,023 707 744 804 0.0 0.0   EBIT   284 577 938 601 642 696 0.0 0.0   Pre-tax profit (PTP)   294.9 600.7 953.7 595.9 657.4 720.8 0.0 0.0   Net earnings   229.6 468.1 743.1 464.7 511.3 562.0 0.0 0.0   Pre-tax profit without non-rec. items   295 601 954 596 657 721 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   95.3 284 344 288 292 183 0.0 0.0   Shareholders equity total   445 613 1,056 871 882 1,044 419 419   Interest-bearing liabilities   2.0 2.1 2.1 228 1.4 1.5 0.0 0.0   Balance sheet total (assets)   1,456 1,756 2,937 2,684 2,005 2,302 419 419   Net Debt   -437 -571 -1,235 -1,345 -460 -650 -419 -419     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   2,299 3,280 4,054 3,206 4,137 4,075 0.0 0.0   Gross profit growth   9.5% 42.7% 23.6% -20.9% 29.0% -1.5% -100.0% 0.0%   Employees   5 6 6 6 7 7 0 0   Employee growth %   25.0% 20.0% 0.0% 0.0% 16.7% 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)   1,456 1,756 2,937 2,684 2,005 2,302 419 419   Balance sheet change%   -26.2% 20.6% 67.3% -8.6% -25.3% 14.8% -81.8% 0.0%   Added value   284.3 577.5 938.5 601.4 642.4 696.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -150 141 -24 -162 -97 -217 -183 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 (%)   12.4% 17.6% 23.2% 18.8% 15.5% 17.1% 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 %   17.3% 37.5% 41.0% 21.7% 28.6% 33.5% 0.0% 0.0%   ROI %   32.8% 86.5% 83.6% 46.2% 62.6% 70.8% 0.0% 0.0%   ROE %   47.9% 88.5% 89.1% 48.2% 58.4% 58.4% 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 %   30.5% 34.9% 36.0% 32.4% 44.0% 45.4% 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, %   -119.7% -91.5% -120.7% -190.2% -61.9% -80.8% 0.0% 0.0%   Gearing %   0.4% 0.3% 0.2% 26.2% 0.2% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 37.9% 364.2% 13.3% 10.9% 14.9% 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   0.8 1.0 1.3 1.5 1.9 2.0 0.0 0.0   Current Ratio   0.8 1.0 1.3 1.5 1.9 2.0 0.0 0.0   Cash and cash equivalent   439.1 573.4 1,236.9 1,573.1 461.9 651.2 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   -143.6 -32.7 476.3 809.8 797.9 1,040.8 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  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   57 96 156 100 92 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 104 170 118 106 115 0 0   EBIT / employee   57 96 156 100 92 99 0 0   Net earnings / employee   46 78 124 77 73 80 0 0