MURERMESTER IB BERTELSEN ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  5.2% 5.2% 5.2% 5.2% 5.2%  
Bankruptcy risk  6.0% 7.9% 8.0% 11.3% 23.4%  
Credit score (0-100)  40 31 29 20 3  
Credit rating  BBB BB BB BB B  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  60 0 0 0 0  
Gross profit  36.9 2.5 0.8 133 -7.1  
EBITDA  36.9 12.7 8.4 133 -7.1  
EBIT  29.3 5.1 0.8 133 -7.1  
Pre-tax profit (PTP)  29.3 5.4 -7.1 133.0 -7.0  
Net earnings  21.2 5.8 -7.3 129.2 -7.0  
Pre-tax profit without non-rec. items  29.3 5.4 0.4 133 -7.0  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  426 419 411 0.0 0.0  
Shareholders equity total  483 477 469 484 357  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  495 482 475 500 362  

Net Debt  -68.1 -62.3 -60.3 -500 -362  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  60 0 0 0 0  
Net sales growth  0.4% -100.0% 0.0% 0.0% 0.0%  
Gross profit  36.9 2.5 0.8 133 -7.1  
Gross profit growth  -0.2% -93.2% -68.2% 16,559.1% 0.0%  
Employees  0 0 0 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  495 482 475 500 362  
Balance sheet change%  4.2% -2.6% -1.4% 5.2% -27.6%  
Added value  36.9 12.7 8.4 140.7 -7.1  
Added value %  61.9% 0.0% 0.0% 0.0% 0.0%  
Investments  -15 -15 -15 -411 0  

Net sales trend  3.0 -1.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 -1.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  61.9% 0.0% 0.0% 0.0% 0.0%  
EBIT %  49.1% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  79.4% 202.8% 100.0% 100.0% 100.0%  
Net Earnings %  35.5% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  48.3% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  49.1% 0.0% 0.0% 0.0% 0.0%  
ROA %  6.0% 1.0% 0.2% 27.3% -1.6%  
ROI %  6.2% 1.1% 0.2% 27.9% -1.7%  
ROE %  4.5% 1.2% -1.5% 27.1% -1.7%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  97.6% 99.0% 100.0% 96.8% 98.6%  
Relative indebtedness %  20.3% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  -93.9% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -184.6% -491.0% -718.5% -375.5% 5,127.7%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  5.6 12.6 0.0 31.4 72.4  
Current Ratio  5.6 12.6 11.4 31.4 72.4  
Cash and cash equivalent  68.1 62.3 60.3 499.8 361.9  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  114.4% 0.0% 0.0% 0.0% 0.0%  
Net working capital  56.1 57.8 58.2 483.9 356.9  
Net working capital %  94.1% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 141 -7  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 133 -7  
EBIT / employee  0 0 0 133 -7  
Net earnings / employee  0 0 0 129 -7