Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET LAURIDS L. MADSEN 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   4.8% 16.1% 25.6% 11.5% 2.2% 1.3% 9.7% 9.7%   Credit score (0-100)   47 12 3 19 65 79 26 26   Credit rating   BBB BB B BB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 76.5 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   1,527 5,014 4,299 5,195 5,408 6,895 0.0 0.0   EBITDA   637 -578 -551 591 1,267 2,099 0.0 0.0   EBIT   603 -598 -573 570 1,263 2,049 0.0 0.0   Pre-tax profit (PTP)   575.9 -629.4 -554.6 555.2 1,239.3 2,029.6 0.0 0.0   Net earnings   447.8 -494.4 -422.4 436.5 965.1 1,580.3 0.0 0.0   Pre-tax profit without non-rec. items   576 -629 -555 555 1,239 2,030 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   15.8 46.7 25.4 4.2 0.0 339 0.0 0.0   Shareholders equity total   522 -80.1 -503 -66.1 899 2,179 1,629 1,629   Interest-bearing liabilities   0.9 16.9 6.8 268 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,450 1,467 1,740 2,121 2,328 3,779 1,629 1,629   Net Debt   -1,161 -628 -328 268 -1,281 -1,664 -1,629 -1,629     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   1,527 5,014 4,299 5,195 5,408 6,895 0.0 0.0   Gross profit growth   168.9% 228.4% -14.3% 20.9% 4.1% 27.5% -100.0% 0.0%   Employees   14 16 15 12 9 11 0 0   Employee growth %   0.0% 14.3% -6.3% -20.0% -25.0% 22.2% -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)   2,450 1,467 1,740 2,121 2,328 3,779 1,629 1,629   Balance sheet change%   110.5% -40.1% 18.6% 21.9% 9.7% 62.3% -56.9% 0.0%   Added value   637.1 -578.3 -551.4 590.9 1,284.4 2,098.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -68 11 -42 -42 -8 289 -339 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   39.5% -11.9% -13.3% 11.0% 23.4% 29.7% 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 %   33.4% -29.7% -28.0% 27.0% 56.2% 67.7% 0.0% 0.0%   ROI %   141.4% -155.8% -264.9% 218.9% 180.1% 123.6% 0.0% 0.0%   ROE %   127.5% -49.7% -26.3% 22.6% 63.9% 102.7% 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 %   21.3% -5.2% -22.4% -3.0% 38.6% 57.7% 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, %   -182.3% 108.7% 59.5% 45.4% -101.1% -79.3% 0.0% 0.0%   Gearing %   0.2% -21.0% -1.4% -405.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,930.0% 397.1% 201.4% 30.5% 22.1% 0.0% 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   1.3 0.9 0.8 0.9 1.9 2.1 0.0 0.0   Current Ratio   1.3 0.9 0.8 0.9 1.9 2.1 0.0 0.0   Cash and cash equivalent   1,162.1 645.1 335.0 0.0 1,280.6 1,664.2 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   622.5 -78.5 -357.1 -194.3 1,013.7 1,721.8 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   46 -36 -37 49 143 191 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   46 -36 -37 49 141 191 0 0   EBIT / employee   43 -37 -38 47 140 186 0 0   Net earnings / employee   32 -31 -28 36 107 144 0 0