Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET J. DREWSEN 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   9.0% 5.9% 6.2% 6.3% 7.0% 18.4% 17.6% 17.3%   Credit score (0-100)   29 40 38 36 34 7 9 9   Credit rating   BB BBB BBB BBB BBB B B 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)  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   391 505 315 336 434 223 0.0 0.0   EBITDA   22.0 124 18.0 -18.0 86.0 -3.8 0.0 0.0   EBIT   21.0 118 12.0 -24.0 80.0 -5.5 0.0 0.0   Pre-tax profit (PTP)   21.0 117.6 12.0 -26.0 78.0 -6.9 0.0 0.0   Net earnings   18.0 90.4 9.0 -21.0 61.0 -5.5 0.0 0.0   Pre-tax profit without non-rec. items   21.0 118 12.0 -26.0 78.0 -6.9 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   26.0 20.1 15.0 8.0 2.0 0.0 0.0 0.0   Shareholders equity total   219 220 169 148 209 153 28.4 28.4   Interest-bearing liabilities   2.0 1.5 2.0 2.0 2.0 1.9 0.0 0.0   Balance sheet total (assets)   276 334 315 234 380 203 28.4 28.4   Net Debt   -219 -115 -261 -125 -366 -129 -28.4 -28.4     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   391 505 315 336 434 223 0.0 0.0   Gross profit growth   -7.1% 29.2% -37.7% 6.7% 29.2% -48.6% -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)   276 334 315 234 380 203 28 28   Balance sheet change%   -24.2% 21.0% -5.7% -25.7% 62.4% -46.6% -86.0% 0.0%   Added value   22.0 123.9 18.0 -18.0 86.0 -3.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25 -12 -11 -13 -12 -4 0 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 -1.0 1.0 -1.0 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 (%)   5.4% 23.3% 3.8% -7.1% 18.4% -2.5% 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 %   6.6% 38.6% 3.7% -8.7% 26.1% -1.6% 0.0% 0.0%   ROI %   8.9% 53.3% 6.1% -14.9% 44.3% -2.6% 0.0% 0.0%   ROE %   7.7% 41.2% 4.6% -13.2% 34.2% -3.0% 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 %   79.3% 65.8% 53.7% 63.2% 55.0% 75.7% 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, %   -995.5% -92.9% -1,450.0% 694.4% -425.6% 3,431.2% 0.0% 0.0%   Gearing %   0.9% 0.7% 1.2% 1.4% 1.0% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.1% 0.0% 100.0% 100.0% 104.8% 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   4.4 2.7 2.1 2.6 2.2 4.1 0.0 0.0   Current Ratio   4.4 2.7 2.1 2.6 2.2 4.1 0.0 0.0   Cash and cash equivalent   221.0 116.6 263.0 127.0 368.0 131.3 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   193.0 199.6 155.0 140.0 207.0 153.4 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 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   22 124 18 -18 86 -4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 124 18 -18 86 -4 0 0   EBIT / employee   21 118 12 -24 80 -5 0 0   Net earnings / employee   18 90 9 -21 61 -5 0 0