Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER BENT KRISTENSEN 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   12.7% 8.5% 5.6% 4.7% 6.7% 6.5% 14.6% 14.4%   Credit score (0-100)   31 41 52 53 43 39 2 3   Credit rating   B BB BB BB BB BB 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   391 497 731 614 283 333 0.0 0.0   EBITDA   28.0 13.6 153 48.0 -66.9 -37.8 0.0 0.0   EBIT   27.6 11.5 147 42.0 -72.9 -43.8 0.0 0.0   Pre-tax profit (PTP)   22.0 14.3 145.5 39.4 -82.2 -55.8 0.0 0.0   Net earnings   22.0 32.3 113.2 29.4 -78.2 -55.8 0.0 0.0   Pre-tax profit without non-rec. items   22.0 14.3 145 39.4 -82.2 -55.8 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   0.1 28.0 22.0 16.0 10.0 4.0 0.0 0.0   Shareholders equity total   26.1 58.4 172 155 76.7 20.8 -104 -104   Interest-bearing liabilities   19.9 15.2 0.0 0.0 154 161 104 104   Balance sheet total (assets)   232 215 465 304 327 329 0.0 0.0   Net Debt   19.9 15.2 -128 -34.8 154 161 104 104     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   391 497 731 614 283 333 0.0 0.0   Gross profit growth   3.5% 27.1% 47.2% -16.0% -53.9% 17.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   232 215 465 304 327 329 0 0   Balance sheet change%   71.6% -7.2% 115.9% -34.6% 7.5% 0.5% -100.0% 0.0%   Added value   28.0 13.6 152.7 48.0 -66.9 -37.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 26 -12 -12 -12 -12 -4 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -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 (%)   7.1% 2.3% 20.1% 6.8% -25.8% -13.2% 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 %   15.9% 6.6% 43.1% 10.9% -23.1% -13.4% 0.0% 0.0%   ROI %   52.2% 24.7% 119.2% 25.4% -37.4% -21.3% 0.0% 0.0%   ROE %   146.2% 76.5% 98.4% 18.0% -67.6% -114.5% 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 %   11.2% 27.1% 36.9% 50.9% 23.4% 6.3% -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, %   70.9% 111.6% -83.7% -72.5% -230.0% -426.0% 0.0% 0.0%   Gearing %   76.2% 26.1% 0.0% 0.0% 200.6% 773.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.6% 2.8% 16.4% 0.0% 12.2% 7.6% 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   1.1 0.9 1.5 2.0 0.3 0.4 0.0 0.0   Current Ratio   1.1 1.2 1.5 2.0 1.3 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 127.9 34.8 0.0 0.0 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   25.9 30.4 150.6 142.9 66.7 16.8 -52.1 -52.1   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   28 14 153 48 -67 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   28 14 153 48 -67 -38 0 0   EBIT / employee   28 11 147 42 -73 -44 0 0   Net earnings / employee   22 32 113 29 -78 -56 0 0