Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Rønnow 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 N/A 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   0.0% 8.5% 6.1% 3.5% 3.0% 8.8% 18.3% 18.1%   Credit score (0-100)   0 30 38 52 57 27 8 8   Credit rating   N/A BB BBB BBB BBB BB 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)  2018 N/A 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   0.0 521 576 1,118 1,184 702 0.0 0.0   EBITDA   0.0 108 96.2 458 310 -177 0.0 0.0   EBIT   0.0 90.8 78.9 438 267 -229 0.0 0.0   Pre-tax profit (PTP)   0.0 84.0 75.1 430.7 257.7 -249.1 0.0 0.0   Net earnings   0.0 65.4 57.5 336.0 201.0 -194.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 84.0 75.1 431 258 -249 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 69.1 51.8 66.4 164 112 0.0 0.0   Shareholders equity total   0.0 115 108 386 287 -108 -158 -158   Interest-bearing liabilities   0.0 283 158 163 320 418 158 158   Balance sheet total (assets)   0.0 626 710 1,085 1,060 631 0.0 0.0   Net Debt   0.0 233 -193 -115 1.7 171 158 158     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 521 576 1,118 1,184 702 0.0 0.0   Gross profit growth   0.0% 0.0% 10.4% 94.2% 5.9% -40.7% -100.0% 0.0%   Employees   0 1 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 50.0% 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)   0 626 710 1,085 1,060 631 0 0   Balance sheet change%   0.0% 0.0% 13.5% 52.8% -2.3% -40.5% -100.0% 0.0%   Added value   0.0 108.1 96.2 457.7 286.8 -177.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 52 -35 -5 54 -104 -112 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 17.4% 13.7% 39.2% 22.6% -32.7% 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 %   0.0% 14.5% 12.1% 50.2% 24.9% -25.5% 0.0% 0.0%   ROI %   0.0% 22.7% 24.3% 99.3% 39.7% -40.8% 0.0% 0.0%   ROE %   0.0% 56.7% 51.5% 136.1% 59.7% -42.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 18.4% 15.2% 35.6% 27.1% -14.6% -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, %   0.0% 215.1% -201.2% -25.2% 0.5% -96.6% 0.0% 0.0%   Gearing %   0.0% 245.6% 146.9% 42.3% 111.5% -388.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.8% 2.6% 12.2% 3.9% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.1 1.1 1.7 1.3 0.7 0.0 0.0   Current Ratio   0.0 1.1 1.1 1.7 1.3 0.7 0.0 0.0   Cash and cash equivalent   0.0 50.8 351.9 278.5 318.4 246.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 47.3 56.8 411.0 223.2 -219.2 -78.8 -78.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 108 48 229 96 -59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 108 48 229 103 -59 0 0   EBIT / employee   0 91 39 219 89 -76 0 0   Net earnings / employee   0 65 29 168 67 -65 0 0