Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERIET HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   3.9% 3.1% 1.9% 1.7% 1.5% 1.3% 9.4% 9.2%   Credit score (0-100)   52 58 70 72 77 79 26 27   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.4 1.8 12.6 43.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   198 414 392 250 643 219 219 219   Gross profit   194 408 388 245 641 214 0.0 0.0   EBITDA   194 408 388 245 641 214 0.0 0.0   EBIT   194 408 388 245 641 214 0.0 0.0   Pre-tax profit (PTP)   174.0 482.0 481.0 545.0 536.0 592.1 0.0 0.0   Net earnings   179.0 467.0 461.0 480.0 556.0 509.7 0.0 0.0   Pre-tax profit without non-rec. items   174 482 481 545 536 592 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   128 595 1,056 1,537 2,035 2,486 2,164 2,164   Interest-bearing liabilities   358 577 523 656 775 287 0.0 0.0   Balance sheet total (assets)   490 1,187 1,610 2,303 2,855 2,855 2,164 2,164   Net Debt   71.0 2.0 -532 -1,065 -1,044 -2,034 -2,164 -2,164     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   198 414 392 250 643 219 219 219   Net sales growth   0.0% 109.1% -5.3% -36.2% 157.2% -65.9% 0.0% 0.0%   Gross profit   194 408 388 245 641 214 0.0 0.0   Gross profit growth   0.0% 110.3% -4.9% -36.9% 161.6% -66.7% -100.0% 0.0%   Employees   1,000 1 1 1 1 1 0 0   Employee growth %   0.0% -99.9% 0.0% 0.0% 0.0% 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)   490 1,187 1,610 2,303 2,855 2,855 2,164 2,164   Balance sheet change%   744.8% 142.2% 35.6% 43.0% 24.0% 0.0% -24.2% 0.0%   Added value   194.0 408.0 388.0 245.0 641.0 213.5 0.0 0.0   Added value %   98.0% 98.6% 99.0% 98.0% 99.7% 97.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 1.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   98.0% 98.6% 99.0% 98.0% 99.7% 97.3% 0.0% 0.0%   EBIT %   98.0% 98.6% 99.0% 98.0% 99.7% 97.3% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   90.4% 112.8% 117.6% 192.0% 86.5% 232.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   90.4% 112.8% 117.6% 192.0% 86.5% 232.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   87.9% 116.4% 122.7% 218.0% 83.4% 269.9% 0.0% 0.0%   ROA %   64.8% 62.9% 39.2% 32.0% 33.0% 24.1% 0.0% 0.0%   ROI %   69.3% 63.6% 39.8% 33.2% 34.1% 24.6% 0.0% 0.0%   ROE %   192.5% 129.2% 55.8% 37.0% 31.1% 22.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   26.1% 50.1% 65.6% 66.7% 71.3% 87.1% 100.0% 100.0%   Relative indebtedness %   182.8% 143.0% 141.3% 306.4% 127.5% 168.5% 0.0% 0.0%   Relative net indebtedness %   37.9% 4.1% -127.8% -382.0% -155.4% -889.7% -986.3% -986.3%   Net int. bear. debt to EBITDA, %   36.6% 0.5% -137.1% -434.7% -162.9% -952.6% 0.0% 0.0%   Gearing %   279.7% 97.0% 49.5% 42.7% 38.1% 11.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 9.6% 12.2% 13.7% 44.2% 18.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.8 1.0 1.9 2.3 2.4 6.5 0.0 0.0   Current Ratio   0.8 1.0 1.9 2.3 2.4 6.5 0.0 0.0   Cash and cash equivalent   287.0 575.0 1,055.0 1,721.0 1,819.0 2,321.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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 %   147.5% 138.9% 269.1% 719.2% 312.3% 1,089.2% 986.3% 986.3%   Net working capital   -292.0 -592.0 -519.0 -686.0 -625.0 -284.1 0.0 0.0   Net working capital %   -147.5% -143.0% -132.4% -274.4% -97.2% -129.5% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 414 392 250 643 219 0 0   Added value / employee   0 408 388 245 641 214 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 408 388 245 641 214 0 0   EBIT / employee   0 408 388 245 641 214 0 0   Net earnings / employee   0 467 461 480 556 510 0 0