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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   6.4% 14.2% 9.0% 7.4% 8.8% 10.3% 17.8% 17.5%   Credit score (0-100)   38 15 26 32 27 24 8 9   Credit rating   BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,612 1,120 1,763 1,047 843 683 0.0 0.0   EBITDA   219 -224 384 121 -15.6 225 0.0 0.0   EBIT   204 -239 369 112 -39.6 201 0.0 0.0   Pre-tax profit (PTP)   204.6 -244.7 362.3 104.9 -53.4 192.9 0.0 0.0   Net earnings   155.0 -194.2 280.1 79.6 -43.3 148.7 0.0 0.0   Pre-tax profit without non-rec. items   205 -245 362 105 -53.4 193 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   36.9 22.2 7.4 118 94.0 70.0 0.0 0.0   Shareholders equity total   281 -23.8 256 222 88.2 237 21.9 21.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   675 792 1,031 543 607 616 21.9 21.9   Net Debt   -272 -331 -685 -230 -348 -509 -21.9 -21.9     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,612 1,120 1,763 1,047 843 683 0.0 0.0   Gross profit growth   5.4% -30.5% 57.4% -40.6% -19.5% -19.0% -100.0% 0.0%   Employees   3 3 3 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% 0.0% -50.0% -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)   675 792 1,031 543 607 616 22 22   Balance sheet change%   -1.6% 17.2% 30.2% -47.3% 11.8% 1.5% -96.4% 0.0%   Added value   219.3 -224.3 383.8 121.3 -30.2 225.4 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 -30 101 -48 -48 -70 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   12.7% -21.3% 20.9% 10.7% -4.7% 29.5% 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 %   30.3% -32.1% 40.0% 14.2% -6.8% 33.1% 0.0% 0.0%   ROI %   84.8% -170.1% 287.9% 46.6% -25.1% 123.4% 0.0% 0.0%   ROE %   63.6% -36.2% 53.5% 33.3% -28.0% 91.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   41.6% -2.9% 24.9% 40.8% 14.5% 38.4% 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, %   -124.1% 147.7% -178.5% -189.7% 2,235.5% -225.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.6 0.9 1.3 1.3 1.0 1.4 0.0 0.0   Current Ratio   1.6 0.9 1.3 1.3 1.0 1.4 0.0 0.0   Cash and cash equivalent   272.0 331.3 684.9 230.1 348.4 508.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   224.5 -65.5 229.3 86.1 -25.4 150.6 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   73 -75 128 61 -15 225 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 -75 128 61 -8 225 0 0   EBIT / employee   68 -80 123 56 -20 201 0 0   Net earnings / employee   52 -65 93 40 -22 149 0 0