Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTRENE SIGVARDT & SAHNER 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 5.0% 6.8% 9.2% 8.8% 8.6% 16.1% 16.1%   Credit score (0-100)   45 45 35 25 27 27 11 11   Credit rating   BBB BBB BBB BB BB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,654 6,744 2,401 2,474 2,752 3,457 0.0 0.0   EBITDA   1,265 2,367 -282 -285 186 292 0.0 0.0   EBIT   1,151 2,229 -429 -435 51.5 187 0.0 0.0   Pre-tax profit (PTP)   1,076.6 2,207.2 -461.3 -456.9 36.0 142.7 0.0 0.0   Net earnings   829.8 1,716.4 -347.1 -373.3 27.3 110.7 0.0 0.0   Pre-tax profit without non-rec. items   1,077 2,207 -461 -457 36.0 143 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   725 704 619 469 354 450 0.0 0.0   Shareholders equity total   982 1,849 132 198 226 236 111 111   Interest-bearing liabilities   267 276 891 291 422 218 0.0 0.0   Balance sheet total (assets)   2,837 3,580 1,746 1,715 1,408 1,464 111 111   Net Debt   -91.9 -1,577 684 291 422 218 -111 -111     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,654 6,744 2,401 2,474 2,752 3,457 0.0 0.0   Gross profit growth   45.2% 44.9% -64.4% 3.0% 11.3% 25.6% -100.0% 0.0%   Employees   9 10 6 5 5 7 0 0   Employee growth %   28.6% 11.1% -40.0% -16.7% 0.0% 40.0% -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)   2,837 3,580 1,746 1,715 1,408 1,464 111 111   Balance sheet change%   62.2% 26.2% -51.2% -1.8% -17.9% 4.0% -92.4% 0.0%   Added value   1,264.9 2,367.4 -281.9 -284.6 202.0 291.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   232 -159 -232 -301 -249 -9 -450 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 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   24.7% 33.0% -17.9% -17.6% 1.9% 5.4% 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 %   50.2% 69.6% -16.2% -24.9% 3.3% 13.2% 0.0% 0.0%   ROI %   112.0% 128.4% -27.0% -57.0% 9.1% 34.3% 0.0% 0.0%   ROE %   110.3% 121.2% -35.1% -226.3% 12.9% 47.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   34.6% 51.6% 7.5% 11.6% 16.0% 16.1% 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, %   -7.3% -66.6% -242.8% -102.1% 227.0% 74.6% 0.0% 0.0%   Gearing %   27.2% 15.0% 676.9% 146.5% 187.0% 92.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   32.1% 9.1% 5.1% 4.5% 4.3% 14.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 1.6 0.5 0.6 0.6 0.6 0.0 0.0   Current Ratio   1.3 1.7 0.7 0.8 0.8 0.8 0.0 0.0   Cash and cash equivalent   359.2 1,853.5 206.9 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   512.5 1,149.2 -554.9 -350.4 -208.8 -223.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   141 237 -47 -57 40 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   141 237 -47 -57 37 42 0 0   EBIT / employee   128 223 -72 -87 10 27 0 0   Net earnings / employee   92 172 -58 -75 5 16 0 0