Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Kristoffer Foskjær ApS

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   12.8% 10.7% 11.4% 9.9% 9.3% 9.9% 14.6% 14.4%   Credit score (0-100)   19 24 21 23 26 19 2 3   Credit rating   B B B B 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)  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   124 35.4 285 558 255 184 0.0 0.0   EBITDA   -69.3 5.0 111 245 -249 -93.6 0.0 0.0   EBIT   -80.6 -3.5 105 241 -252 -104 0.0 0.0   Pre-tax profit (PTP)   -80.9 -4.4 105.1 237.5 -253.4 -106.5 0.0 0.0   Net earnings   -63.3 -3.5 81.8 184.5 -200.2 -82.9 0.0 0.0   Pre-tax profit without non-rec. items   -80.9 -4.4 105 238 -253 -106 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   33.8 25.3 19.0 14.2 10.7 0.0 0.0 0.0   Shareholders equity total   -63.3 -66.7 15.0 150 54.4 -28.6 -78.6 -78.6   Interest-bearing liabilities   121 104 42.4 33.9 107 175 78.6 78.6   Balance sheet total (assets)   60.7 82.3 173 261 204 270 0.0 0.0   Net Debt   112 67.2 -111 -60.8 20.8 156 78.6 78.6     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   124 35.4 285 558 255 184 0.0 0.0   Gross profit growth   0.0% -71.5% 705.2% 95.4% -54.3% -27.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   -193.5 -30.5 -174.0 -312.5 -503.6 -277.7 0.0 0.0   Balance sheet total (assets)   61 82 173 261 204 270 0 0   Balance sheet change%   0.0% 35.5% 110.0% 50.8% -21.9% 32.5% -100.0% 0.0%   Added value   124.2 35.4 285.4 557.8 256.0 184.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23 -17 -13 -9 -7 -21 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 1.0 2.0 -1.0 -2.0 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 (%)   -64.9% -9.8% 36.8% 43.1% -99.0% -56.6% 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 %   -65.0% -2.6% 65.3% 111.0% -108.7% -41.5% 0.0% 0.0%   ROI %   -66.6% -3.1% 130.2% 199.7% -146.3% -62.0% 0.0% 0.0%   ROE %   -104.2% -4.8% 168.0% 224.2% -196.4% -51.2% 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 %   -51.0% -44.8% 8.7% 57.4% 26.7% -9.6% -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, %   -161.0% 1,358.2% -100.1% -24.8% -8.4% -166.4% 0.0% 0.0%   Gearing %   -191.2% -155.8% 281.7% 22.7% 197.2% -610.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.8% 0.0% 7.8% 1.5% 1.6% 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   0.2 0.4 1.0 2.2 1.3 0.9 0.0 0.0   Current Ratio   0.2 0.4 1.0 2.2 1.3 0.9 0.0 0.0   Cash and cash equivalent   9.4 36.7 153.9 94.7 86.4 18.9 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   -97.0 -92.0 -3.9 135.3 43.7 -28.6 -39.3 -39.3   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0