Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Michal Frisch 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   12.6% 7.2% 7.9% 7.3% 9.8% 6.1% 16.4% 16.4%   Credit score (0-100)   20 33 30 33 24 38 11 11   Credit rating   BB BBB BB BBB BB 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   564 400 374 458 409 523 0.0 0.0   EBITDA   144 -31.5 -29.0 31.0 26.1 45.1 0.0 0.0   EBIT   144 -31.5 -29.0 31.0 26.1 45.1 0.0 0.0   Pre-tax profit (PTP)   144.1 -36.7 -31.9 24.1 24.5 42.0 0.0 0.0   Net earnings   111.7 -30.6 -25.9 17.1 18.0 25.8 0.0 0.0   Pre-tax profit without non-rec. items   144 -36.7 -31.9 24.1 24.5 42.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   112 81.1 55.2 72.3 90.4 116 76.2 76.2   Interest-bearing liabilities   16.4 5.8 4.6 0.3 0.0 10.7 0.0 0.0   Balance sheet total (assets)   224 220 166 168 277 257 76.2 76.2   Net Debt   -46.8 -173 -129 -141 -224 -178 -76.2 -76.2     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   564 400 374 458 409 523 0.0 0.0   Gross profit growth   0.0% -29.1% -6.5% 22.4% -10.7% 27.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   224 220 166 168 277 257 76 76   Balance sheet change%   0.0% -1.5% -24.8% 1.5% 64.7% -7.3% -70.3% 0.0%   Added value   144.4 -31.5 -29.0 31.0 26.1 45.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   25.6% -7.9% -7.8% 6.8% 6.4% 8.6% 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 %   64.5% -14.2% -15.0% 18.6% 11.7% 16.9% 0.0% 0.0%   ROI %   112.7% -29.3% -39.6% 46.8% 32.1% 41.5% 0.0% 0.0%   ROE %   100.0% -31.8% -38.0% 26.9% 22.2% 25.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   49.9% 36.8% 33.3% 43.0% 32.6% 45.2% 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, %   -32.4% 548.5% 444.8% -454.5% -857.0% -394.0% 0.0% 0.0%   Gearing %   14.7% 7.1% 8.3% 0.5% 0.0% 9.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 46.8% 55.6% 279.7% 974.6% 57.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.0 1.6 1.5 1.8 1.5 1.8 0.0 0.0   Current Ratio   2.0 1.6 1.5 1.8 1.5 1.8 0.0 0.0   Cash and cash equivalent   63.2 178.3 133.6 141.2 224.1 188.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   111.7 81.1 55.2 72.3 85.7 111.5 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   144 -31 -29 31 26 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   144 -31 -29 31 26 45 0 0   EBIT / employee   144 -31 -29 31 26 45 0 0   Net earnings / employee   112 -31 -26 17 18 26 0 0