Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER PER KRISTENSEN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   3.6% 3.9% 2.9% 3.2% 2.6% 6.1% 12.8% 12.8%   Credit score (0-100)   54 52 58 54 61 37 18 18   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   2,474 1,396 0 0 0 0 0 0   Gross profit   269 63.0 133 28.7 171 -160 0.0 0.0   EBITDA   217 1.5 111 -2.0 145 -261 0.0 0.0   EBIT   244 -13.0 107 12.5 96.7 -309 0.0 0.0   Pre-tax profit (PTP)   223.8 -42.7 91.7 5.0 71.5 -336.8 0.0 0.0   Net earnings   174.6 -35.3 71.0 3.9 53.1 -263.8 0.0 0.0   Pre-tax profit without non-rec. items   224 -42.7 91.7 5.0 71.5 -337 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   1,737 1,716 1,656 1,615 1,558 1,478 0.0 0.0   Shareholders equity total   685 650 721 725 778 514 389 389   Interest-bearing liabilities   654 660 496 468 444 542 0.0 0.0   Balance sheet total (assets)   2,234 2,190 2,155 2,137 1,902 1,696 389 389   Net Debt   643 646 135 98.3 323 542 -389 -389     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   2,474 1,396 0 0 0 0 0 0   Net sales growth   -33.1% -43.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   269 63.0 133 28.7 171 -160 0.0 0.0   Gross profit growth   328.2% -76.5% 111.4% -78.4% 496.7% 0.0% 0.0% 0.0%   Employees   3 3 2 2 2 2 0 0   Employee growth %   -40.0% 0.0% -33.3% 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)   2,234 2,190 2,155 2,137 1,902 1,696 389 389   Balance sheet change%   28.9% -2.0% -1.6% -0.9% -11.0% -10.8% -77.1% 0.0%   Added value   244.4 -13.0 106.7 12.5 96.7 -308.9 0.0 0.0   Added value %   9.9% -0.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9 -22 -60 -41 -57 -79 -1,478 0   Net sales trend   -2.0 -3.0 -4.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   8.8% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   9.9% -0.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   91.0% -20.6% 80.1% 43.4% 56.4% 192.5% 0.0% 0.0%   Net Earnings %   7.1% -2.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.9% -1.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   9.0% -3.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   12.3% -0.6% 4.9% 0.6% 4.8% -17.2% 0.0% 0.0%   ROI %   16.5% -0.8% 7.1% 0.9% 6.6% -22.9% 0.0% 0.0%   ROE %   29.2% -5.3% 10.4% 0.5% 7.1% -40.9% 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 %   30.7% 29.8% 33.4% 33.9% 40.9% 30.3% 100.0% 100.0%   Relative indebtedness %   52.7% 93.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   52.3% 92.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   296.7% 43,915.6% 120.8% -4,894.4% 222.6% -208.1% 0.0% 0.0%   Gearing %   95.4% 101.5% 68.8% 64.5% 57.1% 105.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 4.5% 2.6% 1.5% 5.5% 5.7% 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   0.6 0.6 0.7 0.7 0.7 0.4 0.0 0.0   Current Ratio   0.6 0.6 0.7 0.7 0.7 0.4 0.0 0.0   Cash and cash equivalent   11.0 13.1 361.2 369.3 121.4 0.0 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)   60.1 74.0 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 %   20.1% 34.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -287.8 -333.3 -206.7 -189.9 -118.0 -391.1 0.0 0.0   Net working capital %   -11.6% -23.9% 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   825 465 0 0 0 0 0 0   Added value / employee   81 -4 53 6 48 -154 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   72 0 56 -1 73 -130 0 0   EBIT / employee   81 -4 53 6 48 -154 0 0   Net earnings / employee   58 -12 35 2 27 -132 0 0