Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mur.3.11.22 A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.3% 4.2% 4.2% 1.7% 1.7% 4.4% 10.9% 10.6%   Credit score (0-100)   67 50 50 74 73 46 21 22   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.1 0.0 0.0 21.2 41.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,911 22,397 32,606 55,917 71,729 51,939 0.0 0.0   EBITDA   1,379 1,851 1,196 5,733 9,545 -3,105 0.0 0.0   EBIT   1,336 1,818 1,114 5,119 9,096 -3,394 0.0 0.0   Pre-tax profit (PTP)   1,315.1 1,801.7 1,098.3 5,048.2 8,784.7 -3,562.2 0.0 0.0   Net earnings   1,021.3 1,395.3 852.3 3,920.2 6,808.8 -2,797.8 0.0 0.0   Pre-tax profit without non-rec. items   1,315 1,802 1,098 5,048 8,785 -3,562 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   36.7 185 146 157 0.0 701 0.0 0.0   Shareholders equity total   1,656 1,551 2,203 6,004 12,592 5,795 5,395 5,395   Interest-bearing liabilities   0.0 0.0 1,889 0.0 1,327 2,314 0.0 0.0   Balance sheet total (assets)   4,366 8,829 11,629 22,773 36,706 26,023 5,395 5,395   Net Debt   -65.4 -330 1,889 -1,877 -7,602 2,307 -5,395 -5,395     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   7,911 22,397 32,606 55,917 71,729 51,939 0.0 0.0   Gross profit growth   0.0% 183.1% 45.6% 71.5% 28.3% -27.6% -100.0% 0.0%   Employees   15 37 53 79 89 82 0 0   Employee growth %   0.0% 146.7% 43.2% 49.1% 12.7% -7.9% -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)   4,366 8,829 11,629 22,773 36,706 26,023 5,395 5,395   Balance sheet change%   0.0% 102.2% 31.7% 95.8% 61.2% -29.1% -79.3% 0.0%   Added value   1,335.6 1,817.9 1,114.0 5,118.6 9,095.8 -3,393.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 115 -120 -603 -606 412 -701 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 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   16.9% 8.1% 3.4% 9.2% 12.7% -6.5% 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 %   30.6% 27.8% 11.5% 30.0% 30.9% -10.5% 0.0% 0.0%   ROI %   80.0% 112.2% 40.5% 90.4% 74.4% -23.6% 0.0% 0.0%   ROE %   61.7% 87.0% 45.4% 95.5% 73.2% -30.4% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   37.9% 17.6% 18.9% 26.4% 34.3% 22.3% 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, %   -4.7% -17.8% 158.0% -32.7% -79.6% -74.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 85.7% 0.0% 10.5% 39.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.9% 11.8% 62.6% 15.2% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.6 1.2 1.2 1.4 1.8 1.4 0.0 0.0   Current Ratio   1.6 1.2 1.2 1.5 1.8 1.4 0.0 0.0   Cash and cash equivalent   65.4 330.1 0.0 1,876.6 8,928.8 6.8 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,632.3 1,422.0 2,141.9 7,083.6 16,156.6 7,327.1 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   89 49 21 65 102 -41 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 50 23 73 107 -38 0 0   EBIT / employee   89 49 21 65 102 -41 0 0   Net earnings / employee   68 38 16 50 77 -34 0 0