Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MØRK ANDERSEN BYG 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   2.5% 2.1% 1.4% 1.6% 3.1% 2.7% 13.2% 13.0%   Credit score (0-100)   64 69 78 73 56 59 17 18   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.2 15.9 3.2 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,466 4,356 4,395 4,463 3,456 2,924 0.0 0.0   EBITDA   164 475 856 451 151 350 0.0 0.0   EBIT   96.9 415 756 315 33.5 261 0.0 0.0   Pre-tax profit (PTP)   14.0 327.7 661.5 249.1 -59.8 57.5 0.0 0.0   Net earnings   10.7 254.8 515.0 194.0 -49.4 46.3 0.0 0.0   Pre-tax profit without non-rec. items   14.0 328 662 249 -59.8 57.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   292 212 356 362 245 155 0.0 0.0   Shareholders equity total   512 755 1,015 694 455 501 376 376   Interest-bearing liabilities   2,147 2,261 2,015 2,490 2,771 2,926 0.0 0.0   Balance sheet total (assets)   3,508 4,023 4,461 4,014 4,018 4,289 376 376   Net Debt   1,722 2,043 1,697 2,069 2,387 2,736 -376 -376     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   3,466 4,356 4,395 4,463 3,456 2,924 0.0 0.0   Gross profit growth   29.5% 25.7% 0.9% 1.5% -22.5% -15.4% -100.0% 0.0%   Employees   8 9 9 10 9 7 0 0   Employee growth %   14.3% 12.5% 0.0% 11.1% -10.0% -22.2% -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)   3,508 4,023 4,461 4,014 4,018 4,289 376 376   Balance sheet change%   -10.7% 14.7% 10.9% -10.0% 0.1% 6.7% -91.2% 0.0%   Added value   164.3 475.0 855.5 450.7 169.1 350.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   51 -140 45 -130 -234 -179 -155 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   2.8% 9.5% 17.2% 7.1% 1.0% 8.9% 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 %   2.6% 11.0% 17.8% 7.4% 0.8% 6.3% 0.0% 0.0%   ROI %   3.6% 14.6% 24.9% 10.1% 1.0% 7.9% 0.0% 0.0%   ROE %   1.5% 40.2% 58.2% 22.7% -8.6% 9.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   14.6% 18.9% 24.3% 17.3% 11.3% 11.7% 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, %   1,048.1% 430.1% 198.4% 459.1% 1,584.4% 780.8% 0.0% 0.0%   Gearing %   419.7% 299.4% 198.5% 358.7% 609.2% 583.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 4.0% 4.4% 2.9% 3.5% 7.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.7 0.8 0.9 0.7 0.6 0.7 0.0 0.0   Current Ratio   1.3 1.4 1.2 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   424.8 218.1 318.0 421.1 384.7 190.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   726.8 1,035.8 669.2 337.4 210.1 345.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   21 53 95 45 19 50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   21 53 95 45 17 50 0 0   EBIT / employee   12 46 84 32 4 37 0 0   Net earnings / employee   1 28 57 19 -5 7 0 0