Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER ANTON STENBERG 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2%   Bankruptcy risk   5.6% 3.0% 4.3% 7.5% 3.8% 6.8% 20.0% 16.1%   Credit score (0-100)   43 59 49 32 49 35 5 11   Credit rating   BBB BBB BBB BB BBB BBB B 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   471 581 706 301 719 274 0.0 0.0   EBITDA   237 318 143 21.3 279 24.5 0.0 0.0   EBIT   183 216 32.5 -78.9 175 -73.9 0.0 0.0   Pre-tax profit (PTP)   177.2 210.1 8.9 -59.0 170.0 -81.7 0.0 0.0   Net earnings   177.2 192.3 1.4 -59.0 136.6 -81.7 0.0 0.0   Pre-tax profit without non-rec. items   177 210 8.9 -84.2 170 -81.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   433 332 340 220 199 101 0.0 0.0   Shareholders equity total   73.5 266 267 208 345 263 173 173   Interest-bearing liabilities   471 229 266 214 217 220 0.0 0.0   Balance sheet total (assets)   608 652 681 662 661 544 173 173   Net Debt   464 7.7 214 53.1 -47.4 53.3 -173 -173     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   471 581 706 301 719 274 0.0 0.0   Gross profit growth   0.0% 23.4% 21.4% -57.3% 138.9% -61.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   608 652 681 662 661 544 173 173   Balance sheet change%   0.0% 7.2% 4.5% -2.9% -0.0% -17.8% -68.1% 0.0%   Added value   182.5 216.1 32.5 -78.9 174.9 -73.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -55 -204 -102 -220 -125 -197 -101 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   38.7% 37.2% 4.6% -26.2% 24.3% -26.9% 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 %   30.0% 34.3% 4.9% -11.8% 26.4% -12.2% 0.0% 0.0%   ROI %   33.5% 41.6% 6.3% -16.5% 35.5% -14.0% 0.0% 0.0%   ROE %   241.2% 113.4% 0.5% -24.8% 49.4% -26.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   12.1% 40.8% 39.2% 31.5% 52.1% 48.4% 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, %   195.8% 2.4% 149.5% 249.8% -17.0% 217.4% 0.0% 0.0%   Gearing %   641.4% 86.3% 99.7% 102.8% 63.0% 83.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.7% 9.5% 2.2% 2.3% 3.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.1 0.6 0.6 0.8 1.1 1.2 0.0 0.0   Current Ratio   0.2 0.6 0.7 0.8 1.2 1.3 0.0 0.0   Cash and cash equivalent   7.2 221.7 52.1 160.9 264.7 166.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   -433.8 -139.6 -139.3 -86.0 71.5 88.2 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   183 216 32 -79 175 -74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   237 318 143 21 279 25 0 0   EBIT / employee   183 216 32 -79 175 -74 0 0   Net earnings / employee   177 192 1 -59 137 -82 0 0