Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mursten 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 1.9% 1.6% 3.1% 2.3% 2.3% 10.6% 10.6%   Credit score (0-100)   70 70 74 56 64 64 23 23   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.4 1.3 12.8 0.0 0.1 0.1 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   816 1,039 1,810 1,298 903 1,108 0.0 0.0   EBITDA   816 1,039 1,810 248 903 1,108 0.0 0.0   EBIT   516 739 1,524 -31.0 624 828 0.0 0.0   Pre-tax profit (PTP)   318.7 511.5 937.9 -181.8 471.2 704.4 0.0 0.0   Net earnings   190.9 387.6 803.3 -152.3 357.1 538.8 0.0 0.0   Pre-tax profit without non-rec. items   319 512 938 -182 471 704 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   11,690 11,390 10,694 10,414 10,135 9,855 0.0 0.0   Shareholders equity total   3,154 3,542 4,345 4,193 4,550 5,089 4,989 4,989   Interest-bearing liabilities   8,107 7,315 6,239 5,432 4,916 3,740 0.0 0.0   Balance sheet total (assets)   11,856 11,669 11,473 10,601 10,647 10,046 4,989 4,989   Net Debt   7,964 7,313 5,896 5,363 4,426 3,572 -4,989 -4,989     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   816 1,039 1,810 1,298 903 1,108 0.0 0.0   Gross profit growth   244.5% 27.3% 74.3% -28.3% -30.4% 22.7% -100.0% 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)   11,856 11,669 11,473 10,601 10,647 10,046 4,989 4,989   Balance sheet change%   110.4% -1.6% -1.7% -7.6% 0.4% -5.6% -50.3% 0.0%   Added value   816.2 1,038.6 1,809.8 248.5 903.2 1,107.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,213 -600 -983 -559 -559 -559 -9,855 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 1.0 2.0 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 (%)   63.3% 71.1% 84.2% -2.4% 69.1% 74.8% 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 %   5.9% 6.3% 9.8% -0.2% 5.9% 8.0% 0.0% 0.0%   ROI %   5.9% 6.4% 10.0% -0.2% 6.0% 8.2% 0.0% 0.0%   ROE %   4.3% 11.6% 20.4% -3.6% 8.2% 11.2% 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 %   26.6% 30.4% 37.9% 39.6% 42.7% 50.7% 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, %   975.7% 704.1% 325.8% 2,158.3% 490.0% 322.4% 0.0% 0.0%   Gearing %   257.0% 206.5% 143.6% 129.6% 108.0% 73.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.9% 2.9% 2.7% 2.9% 2.9% 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   0.0 0.0 0.1 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   143.2 1.4 342.9 68.7 490.1 168.7 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   -8,101.6 -7,278.4 -5,672.3 -5,415.8 -4,619.4 -3,794.5 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   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