Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Benjamin Sørensen 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   3.6% 1.7% 2.5% 2.0% 4.7% 3.4% 15.5% 15.5%   Credit score (0-100)   54 74 62 68 45 53 13 13   Credit rating   BBB A BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.6 0.0 0.1 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,128 948 833 997 577 1,416 0.0 0.0   EBITDA   454 272 104 206 -239 367 0.0 0.0   EBIT   454 210 38.0 140 -305 357 0.0 0.0   Pre-tax profit (PTP)   452.7 208.9 35.0 135.0 -345.6 313.3 0.0 0.0   Net earnings   353.1 161.2 26.8 103.3 -272.3 241.5 0.0 0.0   Pre-tax profit without non-rec. items   453 209 35.0 135 -346 313 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   279 257 222 156 34.7 24.4 0.0 0.0   Shareholders equity total   338 446 362 415 62.8 304 254 254   Interest-bearing liabilities   0.0 0.0 0.0 4.7 318 11.0 0.0 0.0   Balance sheet total (assets)   899 832 615 669 657 697 254 254   Net Debt   -226 -304 -189 -166 318 -44.6 -254 -254     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,128 948 833 997 577 1,416 0.0 0.0   Gross profit growth   73.6% -15.9% -12.1% 19.7% -42.1% 145.4% -100.0% 0.0%   Employees   2 2 2 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% -33.3% -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)   899 832 615 669 657 697 254 254   Balance sheet change%   159.4% -7.5% -26.1% 8.9% -1.9% 6.0% -63.5% 0.0%   Added value   453.6 272.3 104.0 205.9 -239.4 367.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   279 -85 -101 -132 -188 -21 -24 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   40.2% 22.1% 4.6% 14.0% -52.9% 25.2% 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 %   72.9% 24.3% 5.3% 21.8% -46.0% 52.7% 0.0% 0.0%   ROI %   184.6% 50.8% 9.0% 34.0% -74.7% 100.3% 0.0% 0.0%   ROE %   187.0% 41.1% 6.6% 26.6% -114.0% 131.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   37.7% 53.6% 58.9% 62.0% 9.6% 43.7% 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, %   -49.8% -111.7% -182.1% -80.7% -133.0% -12.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.1% 506.8% 3.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 0.0% 0.0% 207.1% 24.9% 26.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 1.8 1.7 2.5 1.0 1.8 0.0 0.0   Current Ratio   1.2 1.8 1.7 2.5 1.0 1.8 0.0 0.0   Cash and cash equivalent   225.8 304.3 189.3 170.9 0.0 55.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   85.5 259.5 163.2 305.9 28.1 295.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   227 136 52 69 -80 184 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   227 136 52 69 -80 184 0 0   EBIT / employee   227 105 19 47 -102 178 0 0   Net earnings / employee   177 81 13 34 -91 121 0 0