Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.M.BYG MURERFIRMA 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   5.9% 5.2% 5.2% 4.5% 5.0% 5.9% 16.2% 16.2%   Credit score (0-100)   41 44 42 45 43 38 11 11   Credit rating   BBB BBB BBB BBB BBB 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)  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   655 1,139 2,225 1,705 2,066 2,168 0.0 0.0   EBITDA   -156 323 1,071 910 895 885 0.0 0.0   EBIT   -215 270 1,018 857 860 885 0.0 0.0   Pre-tax profit (PTP)   -224.0 261.0 1,002.0 832.0 845.0 857.2 0.0 0.0   Net earnings   -219.0 247.0 776.0 650.0 655.0 670.0 0.0 0.0   Pre-tax profit without non-rec. items   -224 261 1,002 832 845 855 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   194 141 88.0 35.0 0.0 0.0 0.0 0.0   Shareholders equity total   129 373 948 899 906 926 151 151   Interest-bearing liabilities   457 37.0 37.0 169 0.0 368 0.0 0.0   Balance sheet total (assets)   842 881 2,026 1,737 1,735 1,834 151 151   Net Debt   24.0 -399 -1,350 -1,352 -1,097 -1,379 -151 -151     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   655 1,139 2,225 1,705 2,066 2,168 0.0 0.0   Gross profit growth   -53.9% 73.9% 95.3% -23.4% 21.2% 4.9% -100.0% 0.0%   Employees   2 2 4 4 4 4 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   842 881 2,026 1,737 1,735 1,834 151 151   Balance sheet change%   -44.2% 4.6% 130.0% -14.3% -0.1% 5.7% -91.8% 0.0%   Added value   -156.0 323.0 1,071.0 910.0 913.0 885.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -118 -106 -106 -106 -70 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 3.0 4.0 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 (%)   -32.8% 23.7% 45.8% 50.3% 41.6% 40.8% 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 %   -18.3% 31.3% 70.0% 45.5% 49.5% 49.6% 0.0% 0.0%   ROI %   -27.9% 49.3% 130.8% 79.7% 85.6% 80.5% 0.0% 0.0%   ROE %   -56.6% 98.4% 117.5% 70.4% 72.6% 73.1% 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 %   15.3% 42.3% 46.7% 51.8% 52.2% 50.5% 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, %   -15.4% -123.5% -126.1% -148.6% -122.6% -155.7% 0.0% 0.0%   Gearing %   354.3% 9.9% 3.9% 18.8% 0.0% 39.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.6% 43.2% 24.3% 17.8% 16.3% 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   1.1 1.8 1.9 2.1 2.1 2.0 0.0 0.0   Current Ratio   1.1 1.8 1.9 2.1 2.1 2.0 0.0 0.0   Cash and cash equivalent   433.0 436.0 1,387.0 1,521.0 1,097.0 1,747.4 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   71.0 332.0 922.0 899.0 906.0 926.1 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   -78 162 268 228 228 221 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -78 162 268 228 224 221 0 0   EBIT / employee   -108 135 255 214 215 221 0 0   Net earnings / employee   -110 124 194 163 164 168 0 0