Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET MASTRUP 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% 5.2% 5.2%   Bankruptcy risk   3.4% 2.2% 1.8% 1.8% 5.5% 2.0% 11.8% 11.8%   Credit score (0-100)   56 68 71 70 40 67 20 20   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.1 0.6 0.9 0.0 0.2 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   1,473 1,114 1,257 1,329 972 1,616 0.0 0.0   EBITDA   569 318 445 445 99.9 709 0.0 0.0   EBIT   500 211 300 296 -111 459 0.0 0.0   Pre-tax profit (PTP)   486.3 201.0 287.8 296.4 -111.2 457.2 0.0 0.0   Net earnings   405.1 156.9 224.5 224.0 -109.2 379.1 0.0 0.0   Pre-tax profit without non-rec. items   486 201 288 296 -111 457 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   30.0 454 342 310 437 604 0.0 0.0   Shareholders equity total   608 665 779 853 594 873 523 523   Interest-bearing liabilities   0.0 148 20.6 12.8 57.1 44.7 0.0 0.0   Balance sheet total (assets)   1,300 1,228 1,540 1,405 993 1,302 523 523   Net Debt   -776 -347 -782 -568 -137 -75.6 -523 -523     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   1,473 1,114 1,257 1,329 972 1,616 0.0 0.0   Gross profit growth   7.8% -24.4% 12.8% 5.7% -26.8% 66.2% -100.0% 0.0%   Employees   0 0 0 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)   1,300 1,228 1,540 1,405 993 1,302 523 523   Balance sheet change%   13.4% -5.5% 25.3% -8.8% -29.3% 31.2% -59.8% 0.0%   Added value   568.9 317.6 445.3 444.8 37.7 709.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -137 318 -258 -181 -83 -84 -604 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 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 (%)   34.0% 18.9% 23.8% 22.3% -11.4% 28.4% 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 %   41.0% 16.7% 21.6% 20.7% -8.8% 40.4% 0.0% 0.0%   ROI %   102.2% 29.7% 37.2% 36.6% -13.9% 57.8% 0.0% 0.0%   ROE %   82.6% 24.7% 31.1% 27.4% -15.1% 51.7% 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 %   46.8% 54.1% 50.6% 60.7% 59.8% 67.0% 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, %   -136.4% -109.4% -175.5% -127.7% -137.0% -10.7% 0.0% 0.0%   Gearing %   0.0% 22.3% 2.6% 1.5% 9.6% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.4% 14.0% 52.9% 15.1% 12.6% 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   1.8 1.4 1.5 2.0 1.4 1.8 0.0 0.0   Current Ratio   1.8 1.4 1.6 2.0 1.4 1.8 0.0 0.0   Cash and cash equivalent   776.0 495.6 802.3 580.8 193.9 120.3 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   577.8 210.5 437.5 545.8 156.5 305.4 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 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   0 0 0 222 19 355 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 222 50 355 0 0   EBIT / employee   0 0 0 148 -56 230 0 0   Net earnings / employee   0 0 0 112 -55 190 0 0