Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Guldborg Murerforretning 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   12.6% 11.1% 10.6% 10.3% 8.7% 8.9% 18.1% 18.1%   Credit score (0-100)   20 22 22 23 27 28 8 8   Credit rating   BB 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   429 469 462 504 377 500 0.0 0.0   EBITDA   116 53.5 90.8 77.7 -4.4 159 0.0 0.0   EBIT   76.5 13.5 15.1 -5.1 -87.2 111 0.0 0.0   Pre-tax profit (PTP)   72.0 11.2 -11.0 -33.9 -116.5 83.0 0.0 0.0   Net earnings   55.2 3.7 -7.9 -41.4 -108.4 98.3 0.0 0.0   Pre-tax profit without non-rec. items   72.0 11.2 -11.0 -33.9 -117 83.0 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   160 120 273 190 107 59.5 0.0 0.0   Shareholders equity total   115 119 111 69.6 -38.8 59.4 -0.6 -0.6   Interest-bearing liabilities   71.7 0.7 0.0 0.0 388 364 0.6 0.6   Balance sheet total (assets)   330 342 610 549 443 544 0.0 0.0   Net Debt   -29.7 -217 -287 -336 125 36.7 0.6 0.6     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   429 469 462 504 377 500 0.0 0.0   Gross profit growth   0.0% 9.2% -1.5% 9.1% -25.3% 32.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   330 342 610 549 443 544 0 0   Balance sheet change%   0.0% 3.8% 78.1% -9.9% -19.3% 22.8% -100.0% 0.0%   Added value   116.5 53.5 90.8 77.7 -4.4 158.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   120 -80 77 -166 -166 -95 -60 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 3.0 -1.0 -2.0 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 (%)   17.8% 2.9% 3.3% -1.0% -23.2% 22.2% 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 %   23.2% 4.0% 3.2% -0.9% -16.9% 21.6% 0.0% 0.0%   ROI %   40.4% 8.6% 12.8% -5.4% -37.4% 27.4% 0.0% 0.0%   ROE %   47.9% 3.2% -6.8% -45.8% -42.3% 39.1% 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 %   34.9% 34.7% 18.2% 12.7% -8.0% 10.9% -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, %   -25.5% -405.3% -316.4% -432.1% -2,852.5% 23.1% 0.0% 0.0%   Gearing %   62.3% 0.6% 0.0% 0.0% -1,000.3% 612.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.5% 6.4% 7,053.8% 0.0% 15.1% 7.5% 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   0.8 1.0 0.7 0.8 0.7 1.0 0.0 0.0   Current Ratio   0.8 1.0 0.7 0.8 0.7 1.0 0.0 0.0   Cash and cash equivalent   101.5 217.5 287.3 335.9 262.7 327.6 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   -42.6 2.7 -161.1 -112.2 -146.0 -0.1 -0.3 -0.3   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   116 53 91 78 -4 159 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   116 53 91 78 -4 159 0 0   EBIT / employee   76 13 15 -5 -87 111 0 0   Net earnings / employee   55 4 -8 -41 -108 98 0 0