Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Kurt Petersen´s Eftf. 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   3.8% 4.9% 4.7% 6.3% 6.5% 4.9% 17.8% 17.5%   Credit score (0-100)   52 46 45 36 36 43 8 9   Credit rating   BBB BBB BBB BBB BBB 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   446 373 523 286 615 372 0.0 0.0   EBITDA   70.0 41.0 53.1 -39.2 158 -36.8 0.0 0.0   EBIT   43.3 1.0 13.1 -79.2 128 -36.8 0.0 0.0   Pre-tax profit (PTP)   34.9 -11.8 3.3 -88.6 124.1 -40.9 0.0 0.0   Net earnings   23.1 -13.4 2.5 -69.8 106.9 -26.2 0.0 0.0   Pre-tax profit without non-rec. items   34.9 -11.8 3.3 -88.6 124 -40.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   173 133 93.3 53.3 0.0 0.0 0.0 0.0   Shareholders equity total   73.1 59.7 62.2 -7.6 88.8 62.6 12.6 12.6   Interest-bearing liabilities   193 152 85.4 109 19.2 29.6 0.0 0.0   Balance sheet total (assets)   398 273 260 195 223 156 12.6 12.6   Net Debt   73.3 100 54.5 109 -149 29.6 -12.6 -12.6     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   446 373 523 286 615 372 0.0 0.0   Gross profit growth   0.0% -16.4% 40.2% -45.3% 114.8% -39.5% -100.0% 0.0%   Employees   0 0 0 0 0 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 -328.3 -456.7 -408.8 0.0 0.0   Balance sheet total (assets)   398 273 260 195 223 156 13 13   Balance sheet change%   0.0% -31.2% -4.8% -25.2% 14.7% -30.2% -91.9% 0.0%   Added value   70.0 41.0 53.1 289.1 624.2 371.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   147 -80 -80 -80 -84 0 0 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 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   9.7% 0.3% 2.5% -27.7% 20.8% -9.9% 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 %   10.9% 0.3% 4.9% -34.2% 60.0% -19.4% 0.0% 0.0%   ROI %   15.6% 0.4% 6.8% -58.8% 118.1% -36.8% 0.0% 0.0%   ROE %   31.6% -20.2% 4.2% -54.4% 75.4% -34.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   18.4% 21.8% 23.9% -3.8% 39.8% 40.2% 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, %   104.7% 245.3% 102.6% -277.1% -94.4% -80.5% 0.0% 0.0%   Gearing %   263.4% 255.0% 137.4% -1,422.3% 21.6% 47.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 7.4% 8.2% 9.8% 5.5% 16.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   1.4 1.5 1.6 0.8 1.6 1.6 0.0 0.0   Current Ratio   1.4 1.6 1.6 0.8 1.6 1.6 0.0 0.0   Cash and cash equivalent   119.3 51.6 31.0 0.0 168.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   62.2 48.7 64.1 -28.4 85.0 58.9 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 372 0 0   Employee expenses / employee   0 0 0 0 0 -409 0 0   EBITDA / employee   0 0 0 0 0 -37 0 0   EBIT / employee   0 0 0 0 0 -37 0 0   Net earnings / employee   0 0 0 0 0 -26 0 0