Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murerfirmaet Mackeprang 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% 5.2% 5.2%   Bankruptcy risk   2.6% 2.0% 1.4% 1.3% 1.2% 1.5% 11.1% 10.9%   Credit score (0-100)   63 69 78 78 82 74 22 22   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.3 33.9 31.1 73.4 6.7 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   2,823 3,197 3,697 2,833 3,090 2,695 0.0 0.0   EBITDA   702 917 1,607 585 885 424 0.0 0.0   EBIT   671 864 1,561 520 815 326 0.0 0.0   Pre-tax profit (PTP)   685.8 875.1 1,573.4 535.9 834.8 356.2 0.0 0.0   Net earnings   539.9 678.3 1,224.1 416.0 648.8 275.9 0.0 0.0   Pre-tax profit without non-rec. items   686 875 1,573 536 835 356 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   183 130 122 232 163 489 0.0 0.0   Shareholders equity total   723 1,294 1,868 1,284 1,433 1,209 879 879   Interest-bearing liabilities   0.4 0.4 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,604 3,111 3,517 2,232 2,435 2,100 879 879   Net Debt   -961 -2,147 -1,979 -981 -1,454 -845 -879 -879     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   2,823 3,197 3,697 2,833 3,090 2,695 0.0 0.0   Gross profit growth   65.9% 13.3% 15.6% -23.4% 9.1% -12.8% -100.0% 0.0%   Employees   0 0 0 0 0 5 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)   1,604 3,111 3,517 2,232 2,435 2,100 879 879   Balance sheet change%   44.9% 94.0% 13.0% -36.5% 9.1% -13.7% -58.2% 0.0%   Added value   701.9 916.5 1,607.2 585.3 880.3 424.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -31 -106 -55 45 -138 228 -489 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 (%)   23.8% 27.0% 42.2% 18.4% 26.4% 12.1% 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 %   50.7% 37.3% 47.9% 19.1% 36.2% 15.7% 0.0% 0.0%   ROI %   121.1% 86.1% 99.8% 34.6% 61.9% 26.8% 0.0% 0.0%   ROE %   96.5% 67.3% 77.4% 26.4% 47.8% 20.9% 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 %   45.1% 41.6% 53.1% 57.5% 58.8% 57.5% 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, %   -136.9% -234.3% -123.1% -167.5% -164.4% -199.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   254.9% 1,216.2% 7,011.1% 0.0% 0.0% 0.0% 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 2.1 2.1 2.3 1.8 0.0 0.0   Current Ratio   1.6 1.6 2.1 2.1 2.3 1.8 0.0 0.0   Cash and cash equivalent   961.4 2,147.5 1,978.8 980.6 1,454.5 844.8 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   555.2 1,173.0 1,752.6 1,060.7 1,274.0 731.2 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  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   0 0 0 0 0 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 85 0 0   EBIT / employee   0 0 0 0 0 65 0 0   Net earnings / employee   0 0 0 0 0 55 0 0