Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Anders Vinter & 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   19.4% 13.7% 7.7% 6.1% 4.3% 1.6% 10.9% 10.9%   Credit score (0-100)   8 17 33 38 46 74 21 22   Credit rating   B BB BB BBB BBB A BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 0.0 5.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   86.4 -51.7 477 250 1,159 1,830 0.0 0.0   EBITDA   58.8 -82.2 380 108 727 1,223 0.0 0.0   EBIT   58.8 -82.2 380 108 727 1,223 0.0 0.0   Pre-tax profit (PTP)   45.0 -87.1 355.2 76.1 701.7 1,173.7 0.0 0.0   Net earnings   35.0 -67.8 276.3 59.3 543.3 909.4 0.0 0.0   Pre-tax profit without non-rec. items   45.0 -87.1 355 76.1 702 1,174 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 13.4 20.9 29.2 40.9 106 0.0 0.0   Shareholders equity total   39.4 -28.4 248 307 600 1,310 860 860   Interest-bearing liabilities   77.6 0.0 0.0 0.0 157 408 0.0 0.0   Balance sheet total (assets)   307 293 2,008 2,772 2,210 2,873 860 860   Net Debt   77.6 -84.8 -1,145 -1,544 -772 -946 -860 -860     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   86.4 -51.7 477 250 1,159 1,830 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -47.6% 364.3% 57.9% -100.0% 0.0%   Employees   2 0 0 0 0 14 0 0   Employee growth %   0.0% -100.0% 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)   307 293 2,008 2,772 2,210 2,873 860 860   Balance sheet change%   0.0% -4.6% 585.8% 38.0% -20.3% 30.0% -70.1% 0.0%   Added value   58.8 -82.2 379.9 107.7 726.8 1,222.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 13 7 8 12 65 -106 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   68.0% 158.8% 79.7% 43.1% 62.7% 66.8% 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 %   19.1% -26.2% 32.6% 4.5% 29.2% 48.1% 0.0% 0.0%   ROI %   50.2% -140.4% 306.6% 38.8% 136.6% 98.8% 0.0% 0.0%   ROE %   88.9% -40.8% 102.2% 21.4% 119.7% 95.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   12.8% -8.9% 14.1% 11.1% 27.2% 45.6% 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, %   132.1% 103.2% -301.5% -1,433.6% -106.2% -77.4% 0.0% 0.0%   Gearing %   197.1% 0.0% 0.0% 0.0% 26.1% 31.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   35.3% 12.8% 0.0% 0.0% 32.0% 17.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.1 0.9 1.3 1.1 1.3 1.8 0.0 0.0   Current Ratio   1.1 0.9 1.1 1.1 1.3 1.8 0.0 0.0   Cash and cash equivalent   0.0 84.8 1,145.4 1,544.1 929.1 1,354.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   39.4 -41.9 226.9 278.0 559.5 1,203.6 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   29 0 0 0 0 87 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   29 0 0 0 0 87 0 0   EBIT / employee   29 0 0 0 0 87 0 0   Net earnings / employee   18 0 0 0 0 65 0 0