Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER LEIF JENSEN HOLDING, SKIVE 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% 0.6% 0.6%   Bankruptcy risk   0.7% 0.9% 0.6% 0.6% 3.9% 3.2% 8.1% 8.1%   Credit score (0-100)   96 90 97 96 50 54 30 30   Credit rating   AA A AA AA BBB BBB BB BB   Credit limit (kDKK)   2,213.6 1,958.9 2,625.9 2,760.4 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   95.6 290 75.3 105 93.9 -65.5 0.0 0.0   EBITDA   95.6 290 73.3 105 91.0 -66.4 0.0 0.0   EBIT   -43.0 253 -48.0 5.3 91.0 -66.4 0.0 0.0   Pre-tax profit (PTP)   1,974.3 2,462.5 1,555.3 1,705.1 -10,610.6 -3,337.6 0.0 0.0   Net earnings   1,964.1 2,394.5 1,545.8 1,596.3 -10,451.3 -3,680.6 0.0 0.0   Pre-tax profit without non-rec. items   1,974 2,463 1,555 1,705 -10,611 -3,338 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   152 821 700 600 0.0 0.0 0.0 0.0   Shareholders equity total   23,371 25,658 27,179 28,940 18,374 14,694 13,869 13,869   Interest-bearing liabilities   45.4 9.3 0.0 15.4 15.4 0.0 0.0 0.0   Balance sheet total (assets)   23,434 26,447 27,313 29,209 18,721 14,999 13,869 13,869   Net Debt   -256 -1,744 -1,662 -3,026 -8,210 -8,992 -13,869 -13,869     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   95.6 290 75.3 105 93.9 -65.5 0.0 0.0   Gross profit growth   -3.3% 203.7% -74.1% 39.9% -10.8% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,434 26,447 27,313 29,209 18,721 14,999 13,869 13,869   Balance sheet change%   8.5% 12.9% 3.3% 6.9% -35.9% -19.9% -7.5% 0.0%   Added value   95.6 290.3 73.3 105.3 191.0 -66.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -277 632 -242 -200 -600 0 0 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 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 (%)   -45.0% 87.3% -63.7% 5.0% 96.9% 101.3% 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 %   8.8% 9.9% 6.1% 6.1% -40.0% -8.5% 0.0% 0.0%   ROI %   8.8% 10.0% 6.2% 6.1% -40.4% -8.7% 0.0% 0.0%   ROE %   8.8% 9.8% 5.9% 5.7% -44.2% -22.3% 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 %   99.7% 97.0% 99.5% 99.1% 98.1% 98.0% 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, %   -267.4% -600.7% -2,268.5% -2,874.9% -9,021.7% 13,542.0% 0.0% 0.0%   Gearing %   0.2% 0.0% 0.0% 0.1% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 19.3% 1,604.6% 153.9% 6,680.1% 24,772.3% 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   34.9 3.3 29.6 17.7 25.4 48.9 0.0 0.0   Current Ratio   34.9 3.3 29.6 17.7 25.4 48.9 0.0 0.0   Cash and cash equivalent   301.0 1,752.9 1,661.8 3,041.7 8,225.0 8,991.9 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   2,122.9 1,643.2 461.0 310.2 4,274.0 7,099.3 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  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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0