Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M&S Murer Entreprise 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   6.3% 15.3% 8.1% 14.3% 7.5% 9.4% 16.4% 16.1%   Credit score (0-100)   39 14 30 14 32 25 11 11   Credit rating   BBB BB BB BB BB BB 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 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   1,248 510 549 816 1,304 236 0.0 0.0   EBITDA   154 -360 120 97.3 576 -418 0.0 0.0   EBIT   154 -360 120 97.3 576 -418 0.0 0.0   Pre-tax profit (PTP)   150.9 -364.4 112.7 88.1 569.9 -418.2 0.0 0.0   Net earnings   117.5 -364.4 112.7 88.1 477.4 -326.3 0.0 0.0   Pre-tax profit without non-rec. items   151 -364 113 88.1 570 -418 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   0.0 0.0 0.0 23.4 0.0 0.0 0.0 0.0   Shareholders equity total   320 -44.4 68.3 156 634 208 158 158   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   755 386 554 513 1,043 480 158 158   Net Debt   -567 -199 -474 -64.3 -966 -331 -158 -158     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   1,248 510 549 816 1,304 236 0.0 0.0   Gross profit growth   -1.2% -59.1% 7.7% 48.6% 59.8% -81.9% -100.0% 0.0%   Employees   2 2 1 2 2 1 0 0   Employee growth %   0.0% 0.0% -50.0% 100.0% 0.0% -50.0% -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)   755 386 554 513 1,043 480 158 158   Balance sheet change%   43.1% -48.8% 43.4% -7.3% 103.2% -54.0% -67.2% 0.0%   Added value   153.6 -360.3 119.8 97.3 575.9 -418.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 23 -23 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 -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 (%)   12.3% -70.6% 21.8% 11.9% 44.2% -176.9% 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 %   24.0% -60.8% 24.3% 18.2% 74.6% -54.4% 0.0% 0.0%   ROI %   58.8% -225.2% 350.8% 86.6% 146.9% -98.5% 0.0% 0.0%   ROE %   45.0% -103.2% 49.6% 78.4% 120.8% -77.6% 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 %   42.4% -10.3% 12.3% 30.5% 60.8% 43.2% 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, %   -369.3% 55.1% -395.7% -66.1% -167.7% 79.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.7 0.9 1.1 1.4 2.6 1.8 0.0 0.0   Current Ratio   1.7 0.9 1.1 1.4 2.6 1.8 0.0 0.0   Cash and cash equivalent   567.2 198.6 474.0 64.3 965.8 331.3 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   320.0 -44.4 68.3 133.0 633.8 207.5 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   77 -180 120 49 288 -418 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   77 -180 120 49 288 -418 0 0   EBIT / employee   77 -180 120 49 288 -418 0 0   Net earnings / employee   59 -182 113 44 239 -326 0 0