Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET MARKER 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.5% 3.5% 2.6% 2.9% 3.0% 1.5% 8.4% 8.4%   Credit score (0-100)   43 55 61 57 57 75 29 29   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 59.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,024 5,528 4,842 5,709 7,361 8,344 0.0 0.0   EBITDA   3,424 3,291 2,934 3,783 5,074 5,576 0.0 0.0   EBIT   3,297 3,177 2,844 3,693 5,032 5,508 0.0 0.0   Pre-tax profit (PTP)   3,282.1 3,194.6 2,823.7 3,612.5 4,906.9 5,454.4 0.0 0.0   Net earnings   2,554.7 2,491.1 2,192.5 2,803.3 3,797.7 4,240.0 0.0 0.0   Pre-tax profit without non-rec. items   3,282 3,195 2,824 3,613 4,907 5,454 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   234 261 193 103 257 190 0.0 0.0   Shareholders equity total   3,370 3,461 3,253 3,857 5,005 9,244 8,119 8,119   Interest-bearing liabilities   0.0 525 2,141 4,640 6,603 7,079 0.0 0.0   Balance sheet total (assets)   5,654 5,545 6,674 11,213 13,570 18,501 8,119 8,119   Net Debt   -141 -1,201 1,835 4,365 6,461 6,927 -8,119 -8,119     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   5,024 5,528 4,842 5,709 7,361 8,344 0.0 0.0   Gross profit growth   20.6% 10.0% -12.4% 17.9% 28.9% 13.4% -100.0% 0.0%   Employees   5 6 4 6 6 6 0 0   Employee growth %   25.0% 20.0% -33.3% 50.0% 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)   5,654 5,545 6,674 11,213 13,570 18,501 8,119 8,119   Balance sheet change%   12.5% -1.9% 20.4% 68.0% 21.0% 36.3% -56.1% 0.0%   Added value   3,424.3 3,290.5 2,933.8 3,782.7 5,121.5 5,575.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -81 -86 -158 -179 112 -135 -190 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   65.6% 57.5% 58.7% 64.7% 68.4% 66.0% 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 %   61.7% 57.3% 46.6% 41.3% 40.6% 34.3% 0.0% 0.0%   ROI %   100.2% 85.4% 59.7% 53.2% 50.1% 39.4% 0.0% 0.0%   ROE %   77.6% 72.9% 65.3% 78.9% 85.7% 59.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   62.6% 62.6% 48.8% 36.5% 38.0% 50.0% 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, %   -4.1% -36.5% 62.6% 115.4% 127.3% 124.2% 0.0% 0.0%   Gearing %   0.0% 15.2% 65.8% 120.3% 131.9% 76.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.7% 1.5% 2.4% 2.2% 0.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.7 2.7 2.3 1.9 1.9 3.5 0.0 0.0   Current Ratio   2.4 2.7 2.3 1.7 1.8 3.5 0.0 0.0   Cash and cash equivalent   140.8 1,726.7 305.9 275.2 142.0 152.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   3,090.4 3,304.7 3,655.5 4,550.2 5,835.1 3,075.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   685 548 733 630 854 929 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   685 548 733 630 846 929 0 0   EBIT / employee   659 530 711 616 839 918 0 0   Net earnings / employee   511 415 548 467 633 707 0 0