Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER NIELS LØTH HANSEN 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   4.7% 2.8% 3.3% 5.5% 4.8% 2.4% 16.1% 16.1%   Credit score (0-100)   47 59 53 41 44 63 11 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   873 873 602 645 539 626 0.0 0.0   EBITDA   57.4 188 113 159 23.3 59.9 0.0 0.0   EBIT   49.1 188 113 159 23.3 38.5 0.0 0.0   Pre-tax profit (PTP)   23.8 174.0 101.5 147.6 8.8 21.9 0.0 0.0   Net earnings   18.1 135.3 78.8 114.4 5.5 17.5 0.0 0.0   Pre-tax profit without non-rec. items   23.8 174 101 148 8.8 21.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 263 0.0 0.0   Shareholders equity total   151 287 295 410 315 233 108 108   Interest-bearing liabilities   294 142 102 122 230 238 0.0 0.0   Balance sheet total (assets)   673 804 857 802 683 645 108 108   Net Debt   294 -129 22.4 71.2 145 183 -108 -108     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   873 873 602 645 539 626 0.0 0.0   Gross profit growth   -25.9% -0.0% -31.1% 7.1% -16.4% 16.1% -100.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   -33.3% 0.0% -50.0% 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)   673 804 857 802 683 645 108 108   Balance sheet change%   1.5% 19.4% 6.6% -6.4% -14.8% -5.6% -83.3% 0.0%   Added value   57.4 188.5 112.9 158.7 23.3 59.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 0 0 0 0 241 -263 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   5.6% 21.6% 18.8% 24.6% 4.3% 6.2% 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 %   7.7% 25.9% 13.6% 19.3% 3.1% 6.2% 0.0% 0.0%   ROI %   12.2% 43.7% 27.4% 34.4% 4.3% 8.1% 0.0% 0.0%   ROE %   12.7% 61.8% 27.1% 32.4% 1.5% 6.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   22.5% 35.7% 34.5% 51.1% 46.1% 36.1% 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, %   512.5% -68.6% 19.8% 44.8% 622.0% 305.5% 0.0% 0.0%   Gearing %   194.5% 49.5% 34.5% 29.8% 73.0% 102.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.9% 7.8% 9.5% 10.8% 8.2% 8.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.3 1.6 1.6 2.2 1.8 0.9 0.0 0.0   Current Ratio   1.3 1.7 1.6 2.2 1.9 0.9 0.0 0.0   Cash and cash equivalent   0.0 271.4 79.4 50.9 85.4 55.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   155.7 323.8 317.0 439.7 318.5 -25.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   29 94 113 159 23 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   29 94 113 159 23 60 0 0   EBIT / employee   25 94 113 159 23 39 0 0   Net earnings / employee   9 68 79 114 5 18 0 0