Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER IB BERTELSEN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   5.3% 6.0% 7.9% 8.0% 11.3% 23.4% 16.2% 16.2%   Credit score (0-100)   43 40 31 29 20 3 11 11   Credit rating   BBB BBB BB BB BB B BB BB   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   59 60 0 0 0 0 0 0   Gross profit   36.9 36.9 2.5 0.8 133 -7.1 0.0 0.0   EBITDA   36.9 36.9 12.7 8.4 133 -7.1 0.0 0.0   EBIT   29.3 29.3 5.1 0.8 133 -7.1 0.0 0.0   Pre-tax profit (PTP)   29.3 29.3 5.4 -7.1 133.0 -7.0 0.0 0.0   Net earnings   21.2 21.2 5.8 -7.3 129.2 -7.0 0.0 0.0   Pre-tax profit without non-rec. items   29.3 29.3 5.4 0.4 133 -7.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   434 426 419 411 0.0 0.0 0.0 0.0   Shareholders equity total   461 483 477 469 484 357 232 232   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   474 495 482 475 500 362 232 232   Net Debt   -40.4 -68.1 -62.3 -60.3 -500 -362 -232 -232     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   59 60 0 0 0 0 0 0   Net sales growth   0.3% 0.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   36.9 36.9 2.5 0.8 133 -7.1 0.0 0.0   Gross profit growth   -1.3% -0.2% -93.2% -68.2% 16,559.1% 0.0% 0.0% 0.0%   Employees   0 0 0 0 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)   474 495 482 475 500 362 232 232   Balance sheet change%   -5.7% 4.2% -2.6% -1.4% 5.2% -27.6% -35.9% 0.0%   Added value   36.9 36.9 12.7 8.4 140.7 -7.1 0.0 0.0   Added value %   62.3% 61.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -15 -15 -15 -411 0 0 0   Net sales trend   2.0 3.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   62.3% 61.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   49.5% 49.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   79.4% 79.4% 202.8% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   35.8% 35.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   48.6% 48.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   49.5% 49.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.0% 6.0% 1.0% 0.2% 27.3% -1.6% 0.0% 0.0%   ROI %   6.2% 6.2% 1.1% 0.2% 27.9% -1.7% 0.0% 0.0%   ROE %   4.5% 4.5% 1.2% -1.5% 27.1% -1.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   97.2% 97.6% 99.0% 100.0% 96.8% 98.6% 100.0% 100.0%   Relative indebtedness %   22.1% 20.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -46.0% -93.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -109.4% -184.6% -491.0% -718.5% -375.5% 5,127.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.1 5.6 12.6 0.0 31.4 72.4 0.0 0.0   Current Ratio   3.1 5.6 12.6 11.4 31.4 72.4 0.0 0.0   Cash and cash equivalent   40.4 68.1 62.3 60.3 499.8 361.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 %   68.1% 114.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   27.3 56.1 57.8 58.2 483.9 356.9 0.0 0.0   Net working capital %   46.0% 94.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 141 -7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 133 -7 0 0   EBIT / employee   0 0 0 0 133 -7 0 0   Net earnings / employee   0 0 0 0 129 -7 0 0