Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER MICHAEL POULSEN 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   4.3% 3.5% 18.4% 4.7% 3.9% 9.0% 18.0% 17.9%   Credit score (0-100)   49 54 7 44 50 26 8 8   Credit rating   BBB BBB B BBB BBB 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 2018/12 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   1,530 1,612 1,120 1,763 1,047 843 0.0 0.0   EBITDA   98.9 219 -224 384 121 -15.6 0.0 0.0   EBIT   84.1 204 -239 369 112 -39.6 0.0 0.0   Pre-tax profit (PTP)   83.3 204.6 -244.7 362.3 104.9 -53.4 0.0 0.0   Net earnings   62.6 155.0 -194.2 280.1 79.6 -43.3 0.0 0.0   Pre-tax profit without non-rec. items   83.3 205 -245 362 105 -53.4 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   51.7 36.9 22.2 7.4 118 94.0 0.0 0.0   Shareholders equity total   206 281 -23.8 256 222 88.2 -36.8 -36.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 36.8 36.8   Balance sheet total (assets)   686 675 792 1,031 543 607 0.0 0.0   Net Debt   -348 -272 -331 -685 -230 -348 36.8 36.8     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   1,530 1,612 1,120 1,763 1,047 843 0.0 0.0   Gross profit growth   15.5% 5.4% -30.5% 57.4% -40.6% -19.5% -100.0% 0.0%   Employees   3 3 3 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% 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)   686 675 792 1,031 543 607 0 0   Balance sheet change%   -5.0% -1.6% 17.2% 30.2% -47.3% 11.8% -100.0% 0.0%   Added value   98.9 219.3 -224.3 383.8 126.6 -15.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -30 -30 -30 101 -48 -94 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 -1.0 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 (%)   5.5% 12.7% -21.3% 20.9% 10.7% -4.7% 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 %   11.9% 30.3% -32.1% 40.0% 14.2% -6.8% 0.0% 0.0%   ROI %   36.9% 84.8% -170.1% 287.9% 46.6% -25.1% 0.0% 0.0%   ROE %   27.5% 63.6% -36.2% 53.5% 33.3% -28.0% 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 %   30.0% 41.6% -2.9% 24.9% 40.8% 14.5% -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, %   -351.9% -124.1% 147.7% -178.5% -189.7% 2,235.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 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 1.6 0.9 1.3 1.3 1.0 0.0 0.0   Current Ratio   1.3 1.6 0.9 1.3 1.3 1.0 0.0 0.0   Cash and cash equivalent   347.9 272.0 331.3 684.9 230.1 348.4 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   134.8 224.5 -65.5 229.3 86.1 -25.4 -18.4 -18.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 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   33 73 -75 128 63 -8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 73 -75 128 61 -8 0 0   EBIT / employee   28 68 -80 123 56 -20 0 0   Net earnings / employee   21 52 -65 93 40 -22 0 0