Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER PER ANDERSEN A/S 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   2.1% 2.4% 3.0% 2.1% 3.4% 5.2% 10.7% 10.5%   Credit score (0-100)   69 65 57 66 54 42 23 23   Credit rating   A BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.3 0.0 0.0 0.5 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   5,014 4,121 2,662 3,448 3,374 1,536 0.0 0.0   EBITDA   911 522 228 1,217 382 -696 0.0 0.0   EBIT   781 379 91.0 1,152 332 -735 0.0 0.0   Pre-tax profit (PTP)   771.8 391.7 104.6 1,165.6 354.5 -707.9 0.0 0.0   Net earnings   586.9 293.3 77.3 900.0 265.8 -558.1 0.0 0.0   Pre-tax profit without non-rec. items   772 392 105 1,166 354 -708 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   272 174 81.7 98.8 48.9 30.6 0.0 0.0   Shareholders equity total   2,038 2,331 2,409 3,309 3,075 1,516 1,016 1,016   Interest-bearing liabilities   537 638 261 141 125 347 0.0 0.0   Balance sheet total (assets)   5,323 5,909 4,915 11,322 10,222 2,951 1,016 1,016   Net Debt   205 434 -510 -3,435 -5,422 -573 -1,016 -1,016     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   5,014 4,121 2,662 3,448 3,374 1,536 0.0 0.0   Gross profit growth   12.7% -17.8% -35.4% 29.5% -2.1% -54.5% -100.0% 0.0%   Employees   10 9 7 5 6 5 0 0   Employee growth %   0.0% -10.0% -22.2% -28.6% 20.0% -16.7% -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)   5,323 5,909 4,915 11,322 10,222 2,951 1,016 1,016   Balance sheet change%   -40.6% 11.0% -16.8% 130.3% -9.7% -71.1% -65.6% 0.0%   Added value   910.9 522.0 228.1 1,217.3 397.2 -696.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -217 -241 -229 -48 -100 -57 -31 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 -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 (%)   15.6% 9.2% 3.4% 33.4% 9.8% -47.9% 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 %   11.1% 7.1% 2.1% 14.5% 3.3% -10.7% 0.0% 0.0%   ROI %   37.0% 14.3% 3.9% 36.9% 10.4% -27.8% 0.0% 0.0%   ROE %   33.6% 13.4% 3.3% 31.5% 8.3% -24.3% 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 %   39.4% 39.5% 49.0% 29.2% 30.1% 51.4% 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, %   22.5% 83.1% -223.7% -282.2% -1,420.2% 82.3% 0.0% 0.0%   Gearing %   26.4% 27.4% 10.8% 4.3% 4.1% 22.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 0.9% 1.5% 3.9% 1.4% 1.3% 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   1.6 1.6 2.0 1.4 1.5 2.4 0.0 0.0   Current Ratio   1.5 1.6 2.0 1.4 1.5 2.4 0.0 0.0   Cash and cash equivalent   331.7 204.2 771.1 3,576.1 5,547.6 919.9 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   1,766.5 2,157.8 2,452.1 3,442.9 3,258.6 1,718.8 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 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   91 58 33 243 66 -139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   91 58 33 243 64 -139 0 0   EBIT / employee   78 42 13 230 55 -147 0 0   Net earnings / employee   59 33 11 180 44 -112 0 0