Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER LARS JØRGENSEN 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   1.4% 0.8% 0.7% 0.9% 0.6% 0.8% 7.3% 7.1%   Credit score (0-100)   81 94 94 89 96 90 33 34   Credit rating   A AA AA A AA AA BBB BBB   Credit limit (kDKK)   49.3 620.8 848.9 752.7 1,007.4 879.6 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   12,577 11,567 14,454 14,124 18,198 17,192 0.0 0.0   EBITDA   1,401 1,343 1,913 1,517 1,000 486 0.0 0.0   EBIT   1,178 1,219 1,736 1,371 874 410 0.0 0.0   Pre-tax profit (PTP)   1,112.0 1,179.5 1,662.3 1,400.4 887.3 425.0 0.0 0.0   Net earnings   836.8 914.2 1,288.9 1,081.6 675.9 323.2 0.0 0.0   Pre-tax profit without non-rec. items   1,112 1,180 1,662 1,400 887 425 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   302 280 250 104 85.7 172 0.0 0.0   Shareholders equity total   2,164 3,078 4,367 5,449 6,125 6,448 6,368 6,368   Interest-bearing liabilities   1,297 230 111 281 156 0.0 0.0 0.0   Balance sheet total (assets)   6,895 5,398 8,935 9,625 10,292 10,367 6,368 6,368   Net Debt   1,271 -1,858 -2,555 -1,237 -415 -842 -6,368 -6,368     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   12,577 11,567 14,454 14,124 18,198 17,192 0.0 0.0   Gross profit growth   34.0% -8.0% 25.0% -2.3% 28.8% -5.5% -100.0% 0.0%   Employees   0 21 20 20 28 26 0 0   Employee growth %   0.0% 0.0% -3.2% -1.6% 40.0% -7.1% -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)   6,895 5,398 8,935 9,625 10,292 10,367 6,368 6,368   Balance sheet change%   66.8% -21.7% 65.5% 7.7% 6.9% 0.7% -38.6% 0.0%   Added value   1,400.9 1,342.5 1,912.5 1,516.8 1,019.5 485.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -254 -145 -207 -292 -144 11 -172 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 (%)   9.4% 10.5% 12.0% 9.7% 4.8% 2.4% 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 %   21.4% 20.6% 25.4% 16.3% 10.3% 5.5% 0.0% 0.0%   ROI %   44.3% 37.3% 46.7% 29.7% 17.0% 8.9% 0.0% 0.0%   ROE %   47.9% 34.9% 34.6% 22.0% 11.7% 5.1% 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 %   31.4% 57.0% 48.9% 56.6% 59.5% 62.2% 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, %   90.7% -138.4% -133.6% -81.6% -41.5% -173.4% 0.0% 0.0%   Gearing %   59.9% 7.5% 2.5% 5.2% 2.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 11.1% 93.5% 58.7% 62.0% 189.3% 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   1.3 2.1 1.8 2.2 2.3 2.5 0.0 0.0   Current Ratio   1.4 2.2 1.9 2.3 2.4 2.7 0.0 0.0   Cash and cash equivalent   26.0 2,087.5 2,666.3 1,518.6 570.6 841.9 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   1,809.4 2,753.6 4,053.0 5,280.6 5,974.8 6,399.3 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   0 64 94 76 36 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 64 94 76 36 19 0 0   EBIT / employee   0 58 85 69 31 16 0 0   Net earnings / employee   0 44 63 54 24 12 0 0