Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester & Tagmaler Kristian Roland ApS Estimate generation in progress, please wait... 0%

Quicksearch Company Name XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.5%   Bankruptcy risk   9.8% 1.9% 1.8% 2.2% 2.1% 8.8% 16.0% 12.8%   Credit score (0-100)   27 72 73 66 67 27 11 18   Credit rating   BB A A BBB A BB BB BB   Credit limit (kDKK)   0.0 0.5 1.3 0.1 0.2 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   1,227 0 0 0 0 0 0 0   Gross profit   890 1,927 2,160 2,015 2,252 849 0.0 0.0   EBITDA   594 709 584 240 445 -468 0.0 0.0   EBIT   549 634 584 107 292 -544 0.0 0.0   Pre-tax profit (PTP)   548.8 634.4 449.5 93.6 264.2 -565.6 0.0 0.0   Net earnings   424.3 494.8 341.3 68.3 215.7 -646.1 0.0 0.0   Pre-tax profit without non-rec. items   549 634 579 93.6 264 -566 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   105 175 337 354 178 246 0.0 0.0   Shareholders equity total   325 789 1,030 1,099 1,204 444 394 394   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   974 1,495 1,658 2,057 1,766 955 394 394   Net Debt   -604 -992 -976 -1,144 -521 -586 -394 -394     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   1,227 0 0 0 0 0 0 0   Net sales growth   99.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   890 1,927 2,160 2,015 2,252 849 0.0 0.0   Gross profit growth   137.6% 116.5% 12.1% -6.7% 11.7% -62.3% -100.0% 0.0%   Employees   0 0 0 0 5 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -40.0% -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)   974 1,495 1,658 2,057 1,766 955 394 394   Balance sheet change%   610.9% 53.4% 10.9% 24.1% -14.1% -45.9% -58.8% 0.0%   Added value   548.9 634.4 584.4 106.9 292.1 -544.4 0.0 0.0   Added value %   44.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -77 -5 162 -116 -330 -9 -246 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   48.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   44.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   61.7% 32.9% 27.1% 5.3% 13.0% -64.1% 0.0% 0.0%   Net Earnings %   34.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   38.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   44.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   98.8% 51.4% 37.1% 5.8% 15.3% -40.0% 0.0% 0.0%   ROI %   348.8% 113.9% 64.2% 10.0% 25.3% -65.8% 0.0% 0.0%   ROE %   207.7% 88.8% 37.5% 6.4% 18.7% -78.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   33.4% 52.8% 62.2% 53.4% 68.2% 46.4% 100.0% 100.0%   Relative indebtedness %   52.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -101.8% -139.8% -167.0% -475.8% -117.1% 125.2% 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 %   -0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.3 1.9 2.1 1.8 2.8 1.4 0.0 0.0   Current Ratio   1.3 1.9 2.1 1.8 2.8 1.4 0.0 0.0   Cash and cash equivalent   604.4 991.7 975.8 1,144.2 521.4 585.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   78.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   315.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   70.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   219.8 614.0 693.4 744.2 1,031.0 201.4 0.0 0.0   Net working capital %   17.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 58 -181 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 89 -156 0 0   EBIT / employee   0 0 0 0 58 -181 0 0   Net earnings / employee   0 0 0 0 43 -215 0 0