Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bwh Murerentreprise ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 17.8% 6.2% 11.0% 9.6% 20.6% 20.4%   Credit score (0-100)   0 0 9 39 22 24 4 4   Credit rating   N/A N/A B BBB 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)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 1,092 0 0 0 0 0   Gross profit   0.0 0.0 717 1,795 1,373 738 0.0 0.0   EBITDA   0.0 0.0 -155 392 -212 21.5 0.0 0.0   EBIT   0.0 0.0 -155 383 -296 -66.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -156.3 375.8 -325.3 -88.1 0.0 0.0   Net earnings   0.0 0.0 -156.3 327.3 -258.3 -65.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -156 376 -325 -88.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 58.1 572 232 0.0 0.0   Shareholders equity total   0.0 0.0 -156 171 -87.4 -153 -193 -193   Interest-bearing liabilities   0.0 0.0 140 110 489 239 193 193   Balance sheet total (assets)   0.0 0.0 186 634 1,039 432 0.0 0.0   Net Debt   0.0 0.0 75.9 -42.9 384 239 193 193     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 1,092 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 717 1,795 1,373 738 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 150.4% -23.5% -46.3% -100.0% 0.0%   Employees   0 0 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   0 0 186 634 1,039 432 0 0   Balance sheet change%   0.0% 0.0% 0.0% 240.6% 63.9% -58.4% -100.0% 0.0%   Added value   0.0 0.0 -154.8 391.8 -287.0 21.5 0.0 0.0   Added value %   0.0% 0.0% -14.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 50 431 -428 -232 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   0.0% 0.0% -14.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% -14.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% -21.6% 21.4% -21.5% -9.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -14.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -14.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -14.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% -45.2% 78.6% -33.6% -7.7% 0.0% 0.0%   ROI %   0.0% 0.0% -110.4% 181.3% -73.5% -16.8% 0.0% 0.0%   ROE %   0.0% 0.0% -84.0% 183.3% -42.7% -8.9% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% -45.7% 27.0% -7.8% -26.2% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 31.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 25.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -49.0% -11.0% -180.8% 1,113.4% 0.0% 0.0%   Gearing %   0.0% 0.0% -89.7% 64.4% -559.7% -156.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.2% 6.3% 10.0% 6.0% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.5 1.2 0.5 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.5 1.2 0.5 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 64.3 153.1 105.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Trade debtors turnover (days)   0.0 0.0 39.4 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 45.8 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 17.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -156.3 114.6 -401.3 -354.0 -96.5 -96.5   Net working capital %   0.0% 0.0% -14.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 546 0 0 0 0 0   Added value / employee   0 0 -77 196 -143 21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -77 196 -106 21 0 0   EBIT / employee   0 0 -77 192 -148 -66 0 0   Net earnings / employee   0 0 -78 164 -129 -66 0 0