Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CJ MURERENTREPRISE 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  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.3% 5.1% 10.2% 9.0% 10.0% 7.7% 20.0% 19.7%   Credit score (0-100)   38 43 23 26 23 32 6 6   Credit rating   BBB BBB 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)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   743 1,096 647 950 921 863 0.0 0.0   EBITDA   108 295 -57.1 189 111 216 0.0 0.0   EBIT   59.7 247 -104 149 71.4 173 0.0 0.0   Pre-tax profit (PTP)   57.4 245.0 -108.9 144.7 74.0 168.8 0.0 0.0   Net earnings   42.7 189.8 -85.6 111.1 57.3 130.1 0.0 0.0   Pre-tax profit without non-rec. items   57.4 245 -109 145 74.0 169 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Tangible assets total   207 159 113 73.6 34.3 308 0.0 0.0   Shareholders equity total   557 636 437 434 374 382 122 122   Interest-bearing liabilities   0.0 28.0 9.5 9.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   668 1,152 584 594 615 730 122 122   Net Debt   -434 -633 -424 -320 -346 -366 -122 -122     See the entire balance sheet 1000.0 Volume  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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   743 1,096 647 950 921 863 0.0 0.0   Gross profit growth   -13.7% 47.6% -41.0% 46.8% -3.0% -6.3% -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)   668 1,152 584 594 615 730 122 122   Balance sheet change%   -19.5% 72.4% -49.3% 1.6% 3.5% 18.7% -83.3% 0.0%   Added value   107.7 294.8 -57.1 188.8 110.7 216.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -96 -96 -93 -79 -79 230 -308 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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 (%)   8.0% 22.5% -16.0% 15.7% 7.8% 20.1% 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 %   8.0% 27.1% -11.9% 25.7% 12.3% 25.9% 0.0% 0.0%   ROI %   9.9% 39.7% -18.5% 33.9% 18.1% 44.6% 0.0% 0.0%   ROE %   7.2% 31.8% -15.9% 25.5% 14.2% 34.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Equity ratio %   83.3% 55.2% 74.8% 73.1% 60.8% 52.3% 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, %   -402.8% -214.8% 742.8% -169.7% -312.4% -169.1% 0.0% 0.0%   Gearing %   0.0% 4.4% 2.2% 2.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.0% 28.0% 70.4% 2.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Quick Ratio   5.1 2.0 3.2 3.3 2.4 1.3 0.0 0.0   Current Ratio   5.1 2.0 3.2 3.3 2.4 1.3 0.0 0.0   Cash and cash equivalent   433.8 661.3 433.8 329.5 345.9 366.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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   370.5 487.0 324.4 362.8 339.3 99.1 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  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   108 295 -57 189 111 216 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   108 295 -57 189 111 216 0 0   EBIT / employee   60 247 -104 149 71 173 0 0   Net earnings / employee   43 190 -86 111 57 130 0 0