Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER MIKKEL CHRISTOPHERSEN 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   4.9% 4.1% 5.4% 3.1% 3.2% 4.2% 15.2% 14.9%   Credit score (0-100)   46 50 42 55 55 48 13 14   Credit rating   BBB BBB BBB BBB BBB BBB 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 2019/4 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   1,126 1,419 1,577 1,860 1,913 1,794 0.0 0.0   EBITDA   166 167 295 390 182 330 0.0 0.0   EBIT   155 152 250 333 112 274 0.0 0.0   Pre-tax profit (PTP)   155.1 152.0 247.9 328.6 109.4 273.6 0.0 0.0   Net earnings   117.4 114.4 188.0 250.7 75.5 225.9 0.0 0.0   Pre-tax profit without non-rec. items   155 152 248 329 109 274 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   21.3 65.3 170 185 115 144 0.0 0.0   Shareholders equity total   230 237 314 452 413 521 319 319   Interest-bearing liabilities   1.4 1.1 82.6 6.3 7.0 8.8 0.0 0.0   Balance sheet total (assets)   467 563 744 927 833 862 319 319   Net Debt   -377 -297 -101 -597 -403 -196 -319 -319     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   1,126 1,419 1,577 1,860 1,913 1,794 0.0 0.0   Gross profit growth   -7.9% 26.0% 11.1% 17.9% 2.9% -6.3% -100.0% 0.0%   Employees   2 3 3 3 3 3 0 0   Employee growth %   0.0% 50.0% 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)   467 563 744 927 833 862 319 319   Balance sheet change%   -24.1% 20.7% 32.1% 24.6% -10.2% 3.6% -63.0% 0.0%   Added value   165.9 166.8 294.9 390.5 169.7 330.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22 29 61 -43 -140 -28 -144 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 (%)   13.8% 10.7% 15.9% 17.9% 5.9% 15.3% 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 %   28.7% 29.5% 38.3% 39.9% 12.8% 32.3% 0.0% 0.0%   ROI %   67.9% 64.8% 79.0% 77.9% 25.6% 57.7% 0.0% 0.0%   ROE %   52.3% 49.0% 68.3% 65.5% 17.5% 48.4% 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 %   49.3% 42.0% 42.2% 48.7% 49.6% 60.4% 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, %   -227.4% -178.0% -34.3% -152.8% -220.7% -59.4% 0.0% 0.0%   Gearing %   0.6% 0.5% 26.3% 1.4% 1.7% 1.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.7% 6.0% 10.0% 42.5% 5.5% 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   2.2 1.7 1.5 1.8 1.8 2.3 0.0 0.0   Current Ratio   2.2 1.7 1.5 1.8 1.8 2.3 0.0 0.0   Cash and cash equivalent   378.6 298.0 183.7 603.0 409.6 205.1 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   244.5 203.9 196.8 335.4 321.7 411.1 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   83 56 98 130 57 110 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 56 98 130 61 110 0 0   EBIT / employee   78 51 83 111 37 91 0 0   Net earnings / employee   59 38 63 84 25 75 0 0