Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KENNETH STORM MURERMESTER 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% 4.2% 2.3% 2.9% 2.1% 2.0% 16.8% 16.4%   Credit score (0-100)   55 50 65 57 67 68 10 11   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 0.1 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   704 636 865 698 987 744 0.0 0.0   EBITDA   193 26.3 281 109 356 108 0.0 0.0   EBIT   187 18.0 266 94.3 344 88.9 0.0 0.0   Pre-tax profit (PTP)   186.1 22.1 275.4 100.4 355.8 104.0 0.0 0.0   Net earnings   144.9 17.0 214.6 77.7 277.4 80.7 0.0 0.0   Pre-tax profit without non-rec. items   186 22.1 275 100 356 104 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   21.0 145 42.7 28.3 16.8 134 0.0 0.0   Shareholders equity total   303 213 367 305 482 363 88.0 88.0   Interest-bearing liabilities   191 18.4 0.0 21.9 0.0 68.9 0.0 0.0   Balance sheet total (assets)   745 526 764 729 908 686 88.0 88.0   Net Debt   191 17.9 -109 21.5 -165 68.4 -88.0 -88.0     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   704 636 865 698 987 744 0.0 0.0   Gross profit growth   46.7% -9.6% 36.0% -19.3% 41.4% -24.6% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   100.0% 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)   745 526 764 729 908 686 88 88   Balance sheet change%   62.3% -29.4% 45.2% -4.5% 24.5% -24.4% -87.2% 0.0%   Added value   193.2 26.3 280.5 108.7 358.6 108.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 116 -117 -29 -23 98 -134 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   26.6% 2.8% 30.8% 13.5% 34.9% 11.9% 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 %   32.4% 4.1% 42.8% 14.0% 43.6% 13.3% 0.0% 0.0%   ROI %   50.3% 7.2% 88.8% 28.5% 85.5% 22.7% 0.0% 0.0%   ROE %   62.7% 6.6% 74.1% 23.1% 70.5% 19.1% 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 %   40.7% 40.4% 48.1% 41.8% 53.1% 52.9% 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, %   98.7% 67.9% -38.7% 19.7% -46.4% 63.3% 0.0% 0.0%   Gearing %   63.0% 8.7% 0.0% 7.2% 0.0% 19.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 3.8% 9.4% 34.3% 12.5% 5.6% 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   1.5 0.9 1.8 1.5 1.9 1.4 0.0 0.0   Current Ratio   1.7 1.2 2.1 1.7 2.1 1.7 0.0 0.0   Cash and cash equivalent   0.6 0.5 108.5 0.5 165.0 0.5 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   294.3 64.2 381.8 285.9 468.9 232.9 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   97 13 140 54 179 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   97 13 140 54 178 54 0 0   EBIT / employee   94 9 133 47 172 44 0 0   Net earnings / employee   72 9 107 39 139 40 0 0