Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET MESTER JAKOB 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   6.5% 4.7% 2.7% 3.0% 3.4% 4.7% 17.5% 17.5%   Credit score (0-100)   38 46 60 56 53 44 9 9   Credit rating   BBB BBB BBB BBB BBB BBB 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 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   962 1,121 1,154 1,156 778 1,058 0.0 0.0   EBITDA   81.6 219 314 246 303 535 0.0 0.0   EBIT   81.6 214 309 241 298 530 0.0 0.0   Pre-tax profit (PTP)   79.6 213.2 306.3 236.8 294.2 529.8 0.0 0.0   Net earnings   63.0 168.5 238.7 186.9 228.2 411.2 0.0 0.0   Pre-tax profit without non-rec. items   79.6 213 306 237 294 530 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   0.0 18.9 14.2 9.6 5.0 0.0 0.0 0.0   Shareholders equity total   204 297 366 323 361 542 17.0 17.0   Interest-bearing liabilities   73.3 154 134 202 252 66.5 0.0 0.0   Balance sheet total (assets)   598 765 1,001 856 863 913 17.0 17.0   Net Debt   -153 -38.1 -397 -268 -195 -288 -17.0 -17.0     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   962 1,121 1,154 1,156 778 1,058 0.0 0.0   Gross profit growth   -13.9% 16.6% 3.0% 0.1% -32.7% 36.0% -100.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   598 765 1,001 856 863 913 17 17   Balance sheet change%   -16.9% 28.0% 30.8% -14.4% 0.8% 5.8% -98.1% 0.0%   Added value   81.6 218.7 314.0 245.8 303.0 535.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 15 -9 -9 -9 -10 0 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 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 (%)   8.5% 19.1% 26.8% 20.9% 38.4% 50.1% 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 %   12.4% 31.5% 35.0% 26.0% 34.7% 59.7% 0.0% 0.0%   ROI %   25.1% 58.9% 65.1% 47.1% 52.5% 86.8% 0.0% 0.0%   ROE %   24.0% 67.3% 72.0% 54.3% 66.8% 91.1% 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 %   34.0% 38.8% 36.5% 37.7% 41.8% 59.3% 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, %   -188.1% -17.4% -126.4% -108.9% -64.5% -53.9% 0.0% 0.0%   Gearing %   36.0% 52.0% 36.6% 62.5% 69.7% 12.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 1.1% 2.1% 2.6% 1.9% 0.2% 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   1.5 1.6 1.6 1.6 1.7 2.5 0.0 0.0   Current Ratio   1.5 1.6 1.6 1.6 1.7 2.5 0.0 0.0   Cash and cash equivalent   226.7 192.5 531.0 469.4 447.0 355.0 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   203.5 278.1 351.4 312.9 355.8 542.0 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   41 109 157 123 303 535 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 109 157 123 303 535 0 0   EBIT / employee   41 107 155 121 298 530 0 0   Net earnings / employee   31 84 119 93 228 411 0 0