Murermester C. Kamoga ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2017
N/A
2018
N/A
2019
2019/12
2020
2020/12
2021
2021/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 6.4% 7.3% 9.3%  
Credit score (0-100)  0 0 38 33 25  
Credit rating  N/A N/A BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2017
N/A
2018
N/A
2019
2019/12
2020
2020/12
2021
2021/12

Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 551 517 725  
EBITDA  0.0 0.0 86.2 49.2 161  
EBIT  0.0 0.0 29.6 -7.4 104  
Pre-tax profit (PTP)  0.0 0.0 24.5 -30.7 38.8  
Net earnings  0.0 0.0 9.5 -24.7 32.8  
Pre-tax profit without non-rec. items  0.0 0.0 24.5 -30.7 38.8  

 
See the entire income statement

Balance sheet (kDKK) 
2017
N/A
2018
N/A
2019
2019/12
2020
2020/12
2021
2021/12

Tangible assets total  0.0 0.0 66.4 49.8 33.2  
Shareholders equity total  0.0 0.0 177 153 185  
Interest-bearing liabilities  0.0 0.0 118 76.5 193  
Balance sheet total (assets)  0.0 0.0 488 503 1,088  

Net Debt  0.0 0.0 118 76.5 193  
 
See the entire balance sheet

Volume 
2017
N/A
2018
N/A
2019
2019/12
2020
2020/12
2021
2021/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 551 517 725  
Gross profit growth  0.0% 0.0% 0.0% -6.2% 40.2%  
Employees  0 0 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 488 503 1,088  
Balance sheet change%  0.0% 0.0% 0.0% 3.0% 116.4%  
Added value  0.0 0.0 86.2 49.2 160.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 370 -113 -113  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 1.0 -1.0 1.0  

Profitability 
2017
N/A
2018
N/A
2019
2019/12
2020
2020/12
2021
2021/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 5.4% -1.4% 14.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% 6.1% -1.5% 13.1%  
ROI %  0.0% 0.0% 10.0% -2.8% 34.2%  
ROE %  0.0% 0.0% 5.4% -15.0% 19.4%  

Solidity 
2017
N/A
2018
N/A
2019
2019/12
2020
2020/12
2021
2021/12
Equity ratio %  0.0% 0.0% 36.3% 30.3% 17.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 136.8% 155.4% 120.1%  
Gearing %  0.0% 0.0% 66.5% 50.1% 104.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 8.6% 24.0% 48.4%  

Liquidity 
2017
N/A
2018
N/A
2019
2019/12
2020
2020/12
2021
2021/12
Quick Ratio  0.0 0.0 0.2 0.4 0.9  
Current Ratio  0.0 0.0 0.2 0.4 0.9  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2017
N/A
2018
N/A
2019
2019/12
2020
2020/12
2021
2021/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 -249.0 -223.1 -127.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2017
N/A
2018
N/A
2019
2019/12
2020
2020/12
2021
2021/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 86 49 161  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 86 49 161  
EBIT / employee  0 0 30 -7 104  
Net earnings / employee  0 0 10 -25 33