Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Michael Mikkelsen 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 2018/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   8.1% 4.2% 3.8% 4.4% 2.5% 2.1% 11.2% 11.2%   Credit score (0-100)   32 50 51 46 62 66 22 22   Credit rating   BB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 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   0 0 0 0 0 0 0 0   Gross profit   691 679 537 759 773 784 0.0 0.0   EBITDA   268 240 101 326 424 158 0.0 0.0   EBIT   267 236 97.1 321 419 127 0.0 0.0   Pre-tax profit (PTP)   266.1 231.4 90.8 317.5 418.8 127.5 0.0 0.0   Net earnings   205.7 180.4 70.6 247.6 326.6 99.4 0.0 0.0   Pre-tax profit without non-rec. items   266 231 90.8 317 419 127 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   20.0 15.8 11.6 7.4 3.2 369 0.0 0.0   Shareholders equity total   256 286 207 398 725 724 624 624   Interest-bearing liabilities   48.6 64.0 77.8 57.2 34.4 36.7 0.0 0.0   Balance sheet total (assets)   363 473 558 768 1,018 1,058 624 624   Net Debt   -288 -355 -266 -628 -658 -326 -624 -624     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   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   691 679 537 759 773 784 0.0 0.0   Gross profit growth   0.0% -1.8% -20.9% 41.2% 2.0% 1.3% -100.0% 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)   363 473 558 768 1,018 1,058 624 624   Balance sheet change%   0.0% 30.4% 18.0% 37.5% 32.6% 3.9% -41.0% 0.0%   Added value   268.5 239.8 101.3 325.7 423.5 157.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   19 -8 -8 -8 -8 336 -369 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   38.7% 34.7% 18.1% 42.4% 54.2% 16.2% 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 %   73.8% 56.4% 19.0% 48.8% 47.5% 12.4% 0.0% 0.0%   ROI %   87.6% 71.8% 30.6% 86.9% 69.7% 16.7% 0.0% 0.0%   ROE %   80.4% 66.6% 28.7% 81.9% 58.2% 13.7% 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 %   70.5% 60.5% 37.0% 51.8% 71.2% 68.5% 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, %   -107.4% -148.1% -262.8% -192.9% -155.3% -207.0% 0.0% 0.0%   Gearing %   19.0% 22.4% 37.7% 14.4% 4.8% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 7.5% 9.8% 8.6% 11.2% 2.0% 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   3.2 2.5 1.6 2.1 3.5 2.2 0.0 0.0   Current Ratio   3.2 2.5 1.6 2.1 3.5 2.2 0.0 0.0   Cash and cash equivalent   337.0 419.2 344.2 685.4 692.3 363.0 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)   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   236.6 271.2 197.7 392.1 722.1 370.6 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   268 240 101 326 424 158 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   268 240 101 326 424 158 0 0   EBIT / employee   267 236 97 321 419 127 0 0   Net earnings / employee   206 180 71 248 327 99 0 0