Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LJ 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   4.8% 4.4% 2.1% 2.1% 1.6% 3.7% 11.1% 10.9%   Credit score (0-100)   46 48 67 67 73 51 22 22   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 0.1 3.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,550 1,839 2,320 2,606 3,345 2,786 0.0 0.0   EBITDA   196 216 489 341 669 23.7 0.0 0.0   EBIT   171 183 450 274 575 -62.0 0.0 0.0   Pre-tax profit (PTP)   146.0 178.4 441.1 231.6 521.4 -148.4 0.0 0.0   Net earnings   109.5 138.8 343.8 179.9 406.4 -124.1 0.0 0.0   Pre-tax profit without non-rec. items   146 178 441 232 521 -148 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   98.2 172 133 3,070 3,050 3,014 0.0 0.0   Shareholders equity total   159 298 642 822 1,228 986 936 936   Interest-bearing liabilities   190 120 98.3 2,336 1,999 1,881 0.0 0.0   Balance sheet total (assets)   767 809 1,788 3,848 3,862 3,608 936 936   Net Debt   -358 -106 -1,086 2,336 1,999 1,881 -936 -936     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,550 1,839 2,320 2,606 3,345 2,786 0.0 0.0   Gross profit growth   0.0% 18.6% 26.2% 12.3% 28.4% -16.7% -100.0% 0.0%   Employees   3 4 5 6 6 5 0 0   Employee growth %   0.0% 33.3% 25.0% 20.0% 0.0% -16.7% -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)   767 809 1,788 3,848 3,862 3,608 936 936   Balance sheet change%   0.0% 5.4% 121.1% 115.2% 0.4% -6.6% -74.0% 0.0%   Added value   195.9 215.8 489.0 340.7 641.5 23.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   73 41 -78 2,870 -113 -122 -3,014 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   11.0% 10.0% 19.4% 10.5% 17.2% -2.2% 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 %   22.2% 23.2% 34.7% 9.7% 14.9% -1.7% 0.0% 0.0%   ROI %   48.7% 47.4% 77.1% 14.0% 18.0% -2.0% 0.0% 0.0%   ROE %   68.6% 60.6% 73.1% 24.6% 39.6% -11.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   20.8% 36.9% 35.9% 21.4% 31.8% 27.3% 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, %   -182.8% -49.4% -222.2% 685.6% 298.7% 7,943.4% 0.0% 0.0%   Gearing %   119.0% 40.2% 15.3% 284.2% 162.7% 190.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.9% 3.1% 8.3% 3.5% 2.5% 4.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.2 1.3 1.4 0.3 0.3 0.2 0.0 0.0   Current Ratio   1.2 1.3 1.4 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   547.8 226.4 1,184.8 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   113.1 131.1 513.4 -2,241.5 -1,814.3 -2,027.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   65 54 98 57 107 5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 54 98 57 112 5 0 0   EBIT / employee   57 46 90 46 96 -12 0 0   Net earnings / employee   36 35 69 30 68 -25 0 0