Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER MICHAEL NIELSEN 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 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% 1.5% 5.2%   Bankruptcy risk   4.4% 3.8% 10.2% 16.8% 13.5% 10.7% 20.5% 18.0%   Credit score (0-100)   49 52 24 9 16 22 5 8   Credit rating   BBB BBB 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   1,098 1,162 890 596 137 754 0.0 0.0   EBITDA   141 239 -109 -165 -534 238 0.0 0.0   EBIT   81.0 228 -120 -187 -559 224 0.0 0.0   Pre-tax profit (PTP)   79.0 222.0 -114.0 -186.0 -595.0 173.6 0.0 0.0   Net earnings   62.0 171.0 -90.0 -145.0 -468.0 134.5 0.0 0.0   Pre-tax profit without non-rec. items   79.0 222 -114 -186 -595 174 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   53.0 42.0 31.0 78.0 53.0 0.0 0.0 0.0   Shareholders equity total   448 369 80.0 -66.0 -534 -400 -525 -525   Interest-bearing liabilities   20.0 173 0.0 0.0 661 501 525 525   Balance sheet total (assets)   900 916 707 693 351 583 0.0 0.0   Net Debt   20.0 173 -225 -450 661 501 525 525     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   1,098 1,162 890 596 137 754 0.0 0.0   Gross profit growth   21.2% 5.8% -23.4% -33.0% -77.0% 450.1% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   900 916 707 693 351 583 0 0   Balance sheet change%   -7.3% 1.8% -22.8% -2.0% -49.4% 66.0% -100.0% 0.0%   Added value   141.0 239.0 -109.0 -165.0 -537.0 238.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -252 -22 -22 25 -50 -67 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 -3.0 1.0 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 (%)   7.4% 19.6% -13.5% -31.4% -408.0% 29.7% 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 %   11.2% 27.3% -12.9% -24.6% -67.6% 24.3% 0.0% 0.0%   ROI %   20.0% 48.3% -33.0% -413.8% -168.2% 39.1% 0.0% 0.0%   ROE %   14.9% 41.9% -40.1% -37.5% -89.7% 28.8% 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 %   49.8% 40.3% 11.3% -8.7% -60.3% -40.7% -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, %   14.2% 72.4% 206.4% 272.7% -123.8% 210.1% 0.0% 0.0%   Gearing %   4.5% 46.9% 0.0% 0.0% -123.8% -125.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.4% 26.9% 10.4% 0.0% 11.8% 9.2% 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   1.9 1.6 1.1 0.8 0.3 0.6 0.0 0.0   Current Ratio   1.9 1.6 1.1 0.8 0.3 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 225.0 450.0 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   404.0 335.0 56.0 -144.0 -587.0 -399.7 -262.3 -262.3   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   71 120 -55 -83 -269 119 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 120 -55 -83 -267 119 0 0   EBIT / employee   41 114 -60 -94 -280 112 0 0   Net earnings / employee   31 86 -45 -73 -234 67 0 0