Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUREREN DRONNINGLUND 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   3.5% 2.8% 3.0% 4.2% 2.6% 10.7% 18.1% 18.1%   Credit score (0-100)   55 61 57 47 61 22 8 8   Credit rating   BBB BBB BBB BBB BBB BB B B   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   438 485 521 321 410 -72.1 0.0 0.0   EBITDA   84.7 158 260 77.3 159 -186 0.0 0.0   EBIT   51.6 134 214 14.3 100 -231 0.0 0.0   Pre-tax profit (PTP)   51.2 133.4 212.8 13.0 99.4 -230.9 0.0 0.0   Net earnings   40.0 104.0 169.1 11.7 78.9 -179.0 0.0 0.0   Pre-tax profit without non-rec. items   51.2 133 213 13.0 99.4 -231 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   73.0 48.1 293 230 171 126 0.0 0.0   Shareholders equity total   174 233 299 140 219 40.3 -84.7 -84.7   Interest-bearing liabilities   47.4 5.6 63.4 191 129 114 84.7 84.7   Balance sheet total (assets)   493 484 473 594 492 303 0.0 0.0   Net Debt   -318 -365 -71.4 -132 -150 12.9 84.7 84.7     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   438 485 521 321 410 -72.1 0.0 0.0   Gross profit growth   -27.7% 10.7% 7.6% -38.4% 27.8% 0.0% 0.0% 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)   493 484 473 594 492 303 0 0   Balance sheet change%   -44.5% -1.8% -2.2% 25.5% -17.1% -38.5% -100.0% 0.0%   Added value   84.7 158.4 259.8 77.3 163.0 -186.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -50 198 -126 -118 -89 -126 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 -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 (%)   11.8% 27.6% 41.0% 4.4% 24.4% 319.6% 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 %   7.5% 27.3% 44.7% 2.7% 18.4% -58.0% 0.0% 0.0%   ROI %   21.2% 57.9% 69.0% 3.9% 28.2% -89.3% 0.0% 0.0%   ROE %   18.2% 51.0% 63.6% 5.4% 43.9% -137.9% 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 %   35.4% 48.3% 63.1% 23.6% 44.5% 13.3% -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, %   -376.0% -230.7% -27.5% -171.3% -94.7% -6.9% 0.0% 0.0%   Gearing %   27.2% 2.4% 21.2% 136.0% 59.0% 284.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 0.6% 2.3% 1.0% 0.4% 0.2% 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   1.3 1.8 1.0 0.8 1.2 0.5 0.0 0.0   Current Ratio   1.3 1.8 1.0 0.8 1.2 0.5 0.0 0.0   Cash and cash equivalent   365.9 370.8 134.7 323.1 279.8 101.5 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   85.3 180.1 6.4 -106.2 49.1 -122.1 -42.4 -42.4   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   85 158 260 77 163 -186 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 158 260 77 159 -186 0 0   EBIT / employee   52 134 214 14 100 -231 0 0   Net earnings / employee   40 104 169 12 79 -179 0 0