Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER ERIK KARLSEN 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% 1.5% 5.2%   Bankruptcy risk   13.7% 11.6% 11.4% 6.2% 10.5% 8.9% 20.5% 18.0%   Credit score (0-100)   17 22 21 37 22 27 5 8   Credit rating   BB BB BB BBB BB BB B B   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 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   490 489 467 392 360 505 0.0 0.0   EBITDA   234 121 147 89.7 96.0 268 0.0 0.0   EBIT   231 120 144 86.9 84.8 268 0.0 0.0   Pre-tax profit (PTP)   149.2 57.4 76.3 68.0 47.0 206.1 0.0 0.0   Net earnings   147.9 57.4 76.3 247.4 86.6 206.1 0.0 0.0   Pre-tax profit without non-rec. items   149 57.4 76.3 68.0 47.0 206 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   0.9 0.0 13.9 11.1 0.0 0.0 0.0 0.0   Shareholders equity total   -1,172 -1,115 -1,038 -791 -705 -498 -578 -578   Interest-bearing liabilities   1,181 1,288 1,059 979 777 578 578 578   Balance sheet total (assets)   544 839 343 513 466 279 0.0 0.0   Net Debt   1,443 1,288 1,059 979 777 578 578 578     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   490 489 467 392 360 505 0.0 0.0   Gross profit growth   -28.3% -0.1% -4.5% -16.0% -8.2% 40.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -66.7% 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)   544 839 343 513 466 279 0 0   Balance sheet change%   -26.2% 54.4% -59.1% 49.6% -9.1% -40.2% -100.0% 0.0%   Added value   233.6 121.4 147.3 89.7 87.6 267.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 -2 10 -6 -22 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   47.2% 24.6% 30.8% 22.2% 23.6% 53.0% 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 %   11.4% 6.6% 8.6% 6.5% 6.9% 27.5% 0.0% 0.0%   ROI %   16.5% 9.8% 12.3% 8.0% 9.0% 39.5% 0.0% 0.0%   ROE %   23.1% 8.3% 12.9% 57.8% 17.7% 55.3% 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 %   -68.3% -57.0% -75.2% -60.6% -60.2% -64.1% -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, %   617.8% 1,060.3% 719.1% 1,091.0% 809.9% 215.8% 0.0% 0.0%   Gearing %   -100.8% -115.5% -102.0% -123.7% -110.3% -115.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 5.1% 5.8% 1.9% 4.3% 9.1% 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   0.3 0.4 0.2 0.4 0.4 0.4 0.0 0.0   Current Ratio   0.3 0.4 0.2 0.4 0.4 0.4 0.0 0.0   Cash and cash equivalent   -262.2 0.0 0.0 0.0 0.0 0.0 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   -1,180.9 -1,114.8 -1,052.4 -676.6 -704.5 -498.4 -289.2 -289.2   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   234 121 147 90 88 268 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   234 121 147 90 96 268 0 0   EBIT / employee   231 120 144 87 85 268 0 0   Net earnings / employee   148 57 76 247 87 206 0 0