Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK MURER TEKNIK 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   7.7% 5.3% 13.8% 17.5% 14.3% 8.4% 17.5% 17.5%   Credit score (0-100)   33 42 15 8 14 29 9 9   Credit rating   BB BBB BB B 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   1,301 1,586 1,084 1,311 1,356 1,584 0.0 0.0   EBITDA   137 381 -239 106 223 223 0.0 0.0   EBIT   75.2 262 -341 29.9 147 210 0.0 0.0   Pre-tax profit (PTP)   39.8 231.7 -364.3 -2.9 109.2 190.1 0.0 0.0   Net earnings   29.9 178.6 -284.5 -2.7 83.7 147.1 0.0 0.0   Pre-tax profit without non-rec. items   39.8 232 -364 -2.9 109 190 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   469 365 263 163 86.2 306 0.0 0.0   Shareholders equity total   224 403 -81.9 -84.6 -0.9 146 21.2 21.2   Interest-bearing liabilities   328 61.8 126 167 93.5 48.7 0.0 0.0   Balance sheet total (assets)   1,109 1,112 451 535 319 572 21.2 21.2   Net Debt   328 -194 126 167 -7.8 -185 -21.2 -21.2     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   1,301 1,586 1,084 1,311 1,356 1,584 0.0 0.0   Gross profit growth   38.6% 21.9% -31.6% 20.9% 3.4% 16.8% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,109 1,112 451 535 319 572 21 21   Balance sheet change%   149.7% 0.3% -59.5% 18.8% -40.3% 79.2% -96.3% 0.0%   Added value   136.8 381.0 -239.5 106.4 223.3 223.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   183 -224 -204 -176 -153 207 -306 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 (%)   5.8% 16.5% -31.5% 2.3% 10.8% 13.3% 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 %   9.7% 23.6% -41.5% 5.2% 31.2% 47.2% 0.0% 0.0%   ROI %   12.9% 35.6% -74.7% 12.2% 87.6% 90.8% 0.0% 0.0%   ROE %   14.3% 57.0% -66.7% -0.5% 19.6% 63.2% 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 %   20.2% 36.2% -15.4% -13.6% -0.3% 25.5% 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, %   239.4% -50.9% -52.6% 157.3% -3.5% -82.7% 0.0% 0.0%   Gearing %   146.2% 15.3% -153.9% -197.9% -10,163.8% 33.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.8% 15.4% 24.4% 22.3% 28.8% 28.8% 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   1.0 1.5 0.5 0.7 0.7 1.1 0.0 0.0   Current Ratio   1.0 1.5 0.5 0.7 0.7 1.1 0.0 0.0   Cash and cash equivalent   0.0 255.7 0.0 0.0 101.3 233.5 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   8.2 240.7 -223.8 -173.1 -87.2 15.2 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   68 191 -120 53 112 112 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   68 191 -120 53 112 112 0 0   EBIT / employee   38 131 -171 15 73 105 0 0   Net earnings / employee   15 89 -142 -1 42 74 0 0