Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET OLUF RASMUSSEN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   4.3% 5.5% 3.7% 5.6% 13.3% 6.9% 18.1% 18.1%   Credit score (0-100)   49 42 52 39 16 34 8 8   Credit rating   BBB BBB BBB BBB BB BBB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   671 113 426 117 -61.4 349 0.0 0.0   EBITDA   414 -75.3 240 -71.2 -258 70.1 0.0 0.0   EBIT   414 -75.3 240 -71.2 -258 70.1 0.0 0.0   Pre-tax profit (PTP)   395.7 -98.7 228.7 -90.0 -280.9 57.8 0.0 0.0   Net earnings   315.1 -88.5 176.6 -71.6 -298.4 50.1 0.0 0.0   Pre-tax profit without non-rec. items   396 -98.7 229 -90.0 -281 57.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   68.1 36.6 75.3 52.6 31.5 231 0.0 0.0   Shareholders equity total   390 302 478 307 8.2 58.3 -117 -117   Interest-bearing liabilities   479 420 350 396 401 448 117 117   Balance sheet total (assets)   1,786 1,668 1,750 1,574 1,234 1,384 0.0 0.0   Net Debt   337 94.5 165 373 200 425 117 117     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   671 113 426 117 -61.4 349 0.0 0.0   Gross profit growth   207.3% -83.1% 275.4% -72.5% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 5 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -20.0% 25.0% -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)   1,786 1,668 1,750 1,574 1,234 1,384 0 0   Balance sheet change%   2.2% -6.6% 5.0% -10.1% -21.6% 12.2% -100.0% 0.0%   Added value   414.4 -75.3 240.1 -71.2 -257.6 70.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -33 -32 39 -23 -21 199 -231 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   61.8% -66.5% 56.4% -60.8% 419.5% 20.1% 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 %   23.5% -4.4% 14.1% -4.3% -18.3% 6.6% 0.0% 0.0%   ROI %   57.8% -9.5% 31.2% -9.3% -46.4% 18.7% 0.0% 0.0%   ROE %   135.6% -25.6% 45.3% -18.3% -189.6% 150.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   21.8% 18.1% 27.3% 19.5% 0.7% 4.2% -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, %   81.4% -125.5% 68.8% -524.4% -77.7% 606.9% 0.0% 0.0%   Gearing %   122.8% 139.3% 73.2% 129.1% 4,888.6% 768.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 5.2% 3.3% 5.1% 5.9% 6.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.0 1.1 1.0 0.7 0.7 0.0 0.0   Current Ratio   1.2 1.2 1.3 1.2 1.0 0.9 0.0 0.0   Cash and cash equivalent   141.9 325.5 184.7 22.5 200.5 22.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   295.0 238.1 376.5 227.0 -50.2 -192.2 -58.3 -58.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -14 -64 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -14 -64 14 0 0   EBIT / employee   0 0 0 -14 -64 14 0 0   Net earnings / employee   0 0 0 -14 -75 10 0 0