Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET KNUDSEN & CO. 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 2018/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   1.1% 1.9% 2.6% 5.2% 2.4% 1.9% 7.1% 7.0%   Credit score (0-100)   86 71 61 41 64 68 34 35   Credit rating   A A BBB BBB BBB A BBB BBB   Credit limit (kDKK)   176.0 0.5 0.0 0.0 0.0 1.2 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   0 0 0 0 0 0 0 0   Gross profit   5,196 6,053 6,470 4,125 5,513 7,474 0.0 0.0   EBITDA   1,310 710 422 60.9 619 2,094 0.0 0.0   EBIT   1,162 672 406 39.1 584 2,034 0.0 0.0   Pre-tax profit (PTP)   1,033.2 646.4 371.9 10.0 538.7 2,001.3 0.0 0.0   Net earnings   791.0 490.7 286.0 6.9 408.6 1,556.3 0.0 0.0   Pre-tax profit without non-rec. items   1,033 646 372 10.0 539 2,001 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   12,293 43.3 84.7 62.9 150 510 0.0 0.0   Shareholders equity total   2,608 641 677 684 1,093 2,399 899 899   Interest-bearing liabilities   10,107 0.0 0.0 0.0 0.0 26.8 0.0 0.0   Balance sheet total (assets)   14,375 1,812 3,005 2,555 3,403 5,202 899 899   Net Debt   9,649 -764 -1,183 -161 -1,717 -1,154 -874 -874     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   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   5,196 6,053 6,470 4,125 5,513 7,474 0.0 0.0   Gross profit growth   48.1% 16.5% 6.9% -36.2% 33.6% 35.6% -100.0% 0.0%   Employees   8 14 14 14 11 12 0 0   Employee growth %   0.0% 75.0% 0.0% 0.0% -21.4% 9.1% -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)   14,375 1,812 3,005 2,555 3,403 5,202 899 899   Balance sheet change%   307.5% -87.4% 65.8% -15.0% 33.2% 52.8% -82.7% 0.0%   Added value   1,310.3 709.7 421.7 60.9 605.9 2,094.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,525 -12,288 26 -44 52 326 -510 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 %   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 (%)   22.4% 11.1% 6.3% 0.9% 10.6% 27.2% 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 %   13.0% 8.3% 16.9% 1.4% 19.6% 47.5% 0.0% 0.0%   ROI %   15.8% 9.9% 41.2% 3.3% 51.1% 114.3% 0.0% 0.0%   ROE %   35.0% 30.2% 43.4% 1.0% 46.0% 89.1% 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 %   18.1% 35.4% 22.5% 26.8% 32.1% 46.1% 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, %   736.4% -107.6% -280.6% -263.9% -277.5% -55.1% 0.0% 0.0%   Gearing %   387.6% 0.0% 0.0% 0.0% 0.0% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 0.5% 0.0% 0.0% 0.0% 328.0% 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   1.0 1.7 1.6 1.7 1.8 2.1 0.0 0.0   Current Ratio   1.0 1.8 1.6 1.8 1.8 2.1 0.0 0.0   Cash and cash equivalent   458.4 763.7 1,183.1 160.6 1,716.9 1,180.7 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   68.0 767.5 1,074.0 1,132.4 1,465.0 2,436.9 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 2018/12 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 0 0 0 0 0 0 0   Added value / employee   164 51 30 4 55 175 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   164 51 30 4 56 175 0 0   EBIT / employee   145 48 29 3 53 170 0 0   Net earnings / employee   99 35 20 0 37 130 0 0