Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER PALLE LAURENTIUSSEN 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   31.8% 13.1% 10.8% 10.8% 8.7% 9.7% 18.1% 18.1%   Credit score (0-100)   1 18 22 21 27 24 8 8   Credit rating   C BB BB BB BB BB 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 2018/9 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   -15.0 314 320 329 253 262 0.0 0.0   EBITDA   -188 114 24.0 -96.5 -12.2 118 0.0 0.0   EBIT   -188 111 19.7 -101 -12.2 118 0.0 0.0   Pre-tax profit (PTP)   -207.6 91.8 6.0 -108.3 -18.4 113.4 0.0 0.0   Net earnings   -162.1 71.5 4.7 -84.5 -14.3 88.4 0.0 0.0   Pre-tax profit without non-rec. items   -208 91.8 6.0 -108 -18.4 113 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   0.0 18.6 14.3 10.0 0.0 0.0 0.0 0.0   Shareholders equity total   -55.5 16.0 20.7 -63.8 -78.1 10.3 -115 -115   Interest-bearing liabilities   111 116 43.7 232 151 87.8 115 115   Balance sheet total (assets)   154 215 145 259 169 180 0.0 0.0   Net Debt   106 107 14.4 129 73.0 7.1 115 115     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   -15.0 314 320 329 253 262 0.0 0.0   Gross profit growth   0.0% 0.0% 1.9% 3.1% -23.1% 3.2% -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)   154 215 145 259 169 180 0 0   Balance sheet change%   -54.3% 39.5% -32.5% 78.5% -34.8% 6.4% -100.0% 0.0%   Added value   -187.6 113.8 24.0 -96.5 -7.9 118.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 16 -9 -9 -10 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 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 (%)   1,254.7% 35.4% 6.2% -30.6% -4.8% 45.1% 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 %   -68.6% 52.2% 11.5% -43.0% -4.3% 55.3% 0.0% 0.0%   ROI %   -133.9% 91.4% 21.2% -68.0% -6.4% 94.9% 0.0% 0.0%   ROE %   -124.3% 84.1% 25.6% -60.4% -6.7% 98.6% 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 %   -26.5% 7.4% 14.2% -19.8% -31.6% 5.7% -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, %   -56.3% 94.4% 60.2% -133.8% -599.2% 6.0% 0.0% 0.0%   Gearing %   -200.1% 722.7% 211.6% -363.4% -192.7% 853.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.1% 16.9% 18.6% 5.5% 3.2% 3.9% 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   0.7 0.9 1.0 0.8 0.7 1.0 0.0 0.0   Current Ratio   0.7 1.0 1.1 0.8 0.7 1.1 0.0 0.0   Cash and cash equivalent   5.6 8.0 29.3 102.7 77.6 80.7 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   -58.5 -5.6 6.3 -73.8 -78.1 10.3 -57.4 -57.4   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   -188 114 24 -96 -8 118 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -188 114 24 -96 -12 118 0 0   EBIT / employee   -188 111 20 -101 -12 118 0 0   Net earnings / employee   -162 72 5 -84 -14 88 0 0