Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Søgaard 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   9.5% 8.1% 9.6% 7.6% 29.1% 22.9% 18.1% 18.1%   Credit score (0-100)   27 30 24 31 1 4 8 8   Credit rating   BB BB BB BB C B 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   142 62.0 283 582 340 367 0.0 0.0   EBITDA   34.0 17.0 222 91.1 -236 154 0.0 0.0   EBIT   34.0 17.0 222 91.1 -246 144 0.0 0.0   Pre-tax profit (PTP)   32.5 15.6 161.9 85.0 -251.8 142.7 0.0 0.0   Net earnings   25.0 15.6 126.0 64.9 -251.8 142.7 0.0 0.0   Pre-tax profit without non-rec. items   32.5 15.6 162 91.1 -252 143 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 50.0 40.0 30.0 0.0 0.0   Shareholders equity total   33.6 49.2 215 280 -104 38.3 -1.7 -1.7   Interest-bearing liabilities   1.4 2.8 0.0 0.0 0.0 0.0 1.7 1.7   Balance sheet total (assets)   70.1 105 296 565 123 183 0.0 0.0   Net Debt   -55.2 -62.7 -69.9 -80.2 -82.1 -69.8 1.7 1.7     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   142 62.0 283 582 340 367 0.0 0.0   Gross profit growth   8.7% -56.3% 357.3% 105.3% -41.5% 7.8% -100.0% 0.0%   Employees   0 1 1 0 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% -50.0% -100.0% 0.0%   Employee expenses   -107.9 0.0 0.0 -486.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   70 105 296 565 123 183 0 0   Balance sheet change%   44.5% 50.0% 181.7% 90.8% -78.2% 48.6% -100.0% 0.0%   Added value   141.8 17.0 221.6 578.0 -245.8 154.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 50 -20 -20 -30 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 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   23.9% 27.5% 78.2% 15.6% -72.2% 39.3% 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 %   57.3% 19.4% 110.4% 21.1% -62.0% 70.5% 0.0% 0.0%   ROI %   155.8% 39.1% 165.9% 36.8% -175.7% 754.8% 0.0% 0.0%   ROE %   118.5% 37.7% 95.3% 26.2% -125.0% 176.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   48.0% 46.8% 72.6% 49.5% -45.9% 20.9% -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, %   -162.4% -368.4% -31.5% -88.1% 34.8% -45.2% 0.0% 0.0%   Gearing %   4.1% 5.6% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   208.1% 67.2% 4,299.7% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.9 1.9 3.7 1.8 0.4 1.1 0.0 0.0   Current Ratio   1.9 1.9 3.7 1.8 0.4 1.1 0.0 0.0   Cash and cash equivalent   56.6 65.5 69.9 80.2 82.1 69.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   33.6 49.2 215.2 229.8 -119.2 7.3 -0.8 -0.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 17 222 0 -123 154 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 17 222 0 -118 154 0 0   EBIT / employee   0 17 222 0 -123 144 0 0   Net earnings / employee   0 16 126 0 -126 143 0 0