Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURBO 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   2.6% 2.8% 5.3% 15.0% 6.7% 4.6% 16.8% 16.4%   Credit score (0-100)   63 61 42 12 35 45 10 11   Credit rating   BBB BBB BBB BB 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 2019/6 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   3,942 2,937 1,586 4,079 2,074 1,422 0.0 0.0   EBITDA   495 76.9 -502 -572 760 33.5 0.0 0.0   EBIT   471 53.9 -526 -588 744 17.7 0.0 0.0   Pre-tax profit (PTP)   392.4 7.8 -479.6 -611.9 712.9 5.5 0.0 0.0   Net earnings   301.9 0.9 -375.6 -644.4 738.0 1.0 0.0 0.0   Pre-tax profit without non-rec. items   392 7.8 -480 -612 713 5.5 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   75.2 52.2 47.8 31.3 15.8 0.0 0.0 0.0   Shareholders equity total   1,336 1,037 361 -514 224 225 94.6 94.6   Interest-bearing liabilities   637 833 273 443 427 299 0.0 0.0   Balance sheet total (assets)   4,486 3,287 1,677 746 1,977 1,077 94.6 94.6   Net Debt   248 164 -362 12.2 416 -73.1 -94.6 -94.6     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   3,942 2,937 1,586 4,079 2,074 1,422 0.0 0.0   Gross profit growth   -47.2% -25.5% -46.0% 157.2% -49.2% -31.4% -100.0% 0.0%   Employees   8 6 5 7 2 2 0 0   Employee growth %   -38.5% -25.0% -16.7% 40.0% -71.4% 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)   4,486 3,287 1,677 746 1,977 1,077 95 95   Balance sheet change%   15.3% -26.7% -49.0% -55.5% 165.1% -45.5% -91.2% 0.0%   Added value   495.3 76.9 -502.1 -572.0 760.7 33.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -19 -46 -29 -33 -31 -32 0 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 (%)   11.9% 1.8% -33.2% -14.4% 35.9% 1.2% 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 %   11.0% 1.4% -16.9% -40.0% 46.0% 1.5% 0.0% 0.0%   ROI %   24.2% 2.6% -32.4% -109.1% 136.2% 3.9% 0.0% 0.0%   ROE %   21.8% 0.1% -53.7% -116.4% 152.3% 0.5% 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 %   29.8% 31.5% 21.5% -40.8% 11.3% 20.9% 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, %   50.0% 213.8% 72.2% -2.1% 54.7% -218.1% 0.0% 0.0%   Gearing %   47.7% 80.4% 75.6% -86.1% 190.9% 133.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.8% 6.3% 10.7% 6.9% 7.2% 4.8% 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   1.6 1.5 1.2 0.6 1.1 1.3 0.0 0.0   Current Ratio   1.6 1.5 1.2 0.6 1.1 1.3 0.0 0.0   Cash and cash equivalent   389.5 668.7 635.5 430.6 11.1 371.9 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   1,577.5 1,085.2 313.3 -545.7 207.8 224.6 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   62 13 -100 -82 380 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   62 13 -100 -82 380 17 0 0   EBIT / employee   59 9 -105 -84 372 9 0 0   Net earnings / employee   38 0 -75 -92 369 1 0 0