Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET ANDERS ANDERSEN. SKØRRING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   8.0% 9.3% 8.7% 8.9% 23.1% 22.5% 18.1% 18.1%   Credit score (0-100)   32 26 27 27 3 4 8 8   Credit rating   BB BB BB BB B B B B   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   144 264 117 93.4 -59.8 -21.5 0.0 0.0   EBITDA   18.5 13.5 26.5 67.0 -85.6 -19.3 0.0 0.0   EBIT   18.5 13.5 26.5 67.0 -85.6 -19.3 0.0 0.0   Pre-tax profit (PTP)   18.6 13.4 25.5 65.2 -85.6 -19.3 0.0 0.0   Net earnings   11.5 17.5 21.6 65.2 -85.6 -19.3 0.0 0.0   Pre-tax profit without non-rec. items   18.6 13.4 25.5 65.2 -85.6 -19.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   118 136 157 223 137 118 -82.2 -82.2   Interest-bearing liabilities   0.0 1.2 4.9 5.7 5.9 2.4 82.2 82.2   Balance sheet total (assets)   158 221 182 257 162 130 0.0 0.0   Net Debt   -98.9 -199 -148 -221 -128 -128 82.2 82.2     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   144 264 117 93.4 -59.8 -21.5 0.0 0.0   Gross profit growth   -20.4% 83.3% -55.7% -20.2% 0.0% 64.0% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   158 221 182 257 162 130 0 0   Balance sheet change%   -5.4% 40.2% -17.4% 40.9% -36.9% -19.6% -100.0% 0.0%   Added value   18.5 13.5 26.5 67.0 -85.6 -19.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 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 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   12.9% 5.1% 22.6% 71.7% 143.1% 89.8% 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 %   11.6% 7.2% 13.1% 30.5% -40.8% -13.2% 0.0% 0.0%   ROI %   16.5% 10.7% 17.7% 34.3% -46.1% -14.7% 0.0% 0.0%   ROE %   10.2% 13.8% 14.8% 34.3% -47.6% -15.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   75.1% 61.5% 86.3% 86.7% 84.6% 90.4% -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, %   -533.4% -1,471.1% -557.9% -330.2% 149.6% 660.4% 0.0% 0.0%   Gearing %   0.0% 0.9% 3.1% 2.6% 4.3% 2.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 32.8% 30.3% 32.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.7 2.4 6.8 7.1 6.0 10.5 0.0 0.0   Current Ratio   4.0 2.6 7.3 7.5 6.5 10.5 0.0 0.0   Cash and cash equivalent   98.9 200.2 152.6 226.9 133.9 130.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   118.5 135.8 157.5 222.7 137.2 117.8 -41.1 -41.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   19 14 26 67 -86 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   19 14 26 67 -86 0 0 0   EBIT / employee   19 14 26 67 -86 0 0 0   Net earnings / employee   11 18 22 65 -86 0 0 0