Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murerfirmaet Bannebjerg 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% 5.2% 5.2%   Bankruptcy risk   4.0% 6.7% 6.7% 7.9% 3.5% 2.0% 14.2% 14.2%   Credit score (0-100)   51 37 35 30 53 67 15 15   Credit rating   BBB BBB BBB BB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 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   983 1,698 2,433 1,361 1,307 1,649 0.0 0.0   EBITDA   140 -27.0 -74.2 191 414 245 0.0 0.0   EBIT   21.0 -147 -194 75.1 293 237 0.0 0.0   Pre-tax profit (PTP)   18.0 -155.0 -202.3 67.2 287.0 219.6 0.0 0.0   Net earnings   10.0 -125.0 -162.4 47.3 216.0 161.5 0.0 0.0   Pre-tax profit without non-rec. items   18.0 -155 -202 67.2 287 220 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   36.0 24.0 12.4 43.5 30.0 22.2 0.0 0.0   Shareholders equity total   556 371 178 226 441 603 353 353   Interest-bearing liabilities   0.0 28.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   915 1,338 1,294 893 1,006 1,004 353 353   Net Debt   -242 -169 -544 -281 -537 -415 -353 -353     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   983 1,698 2,433 1,361 1,307 1,649 0.0 0.0   Gross profit growth   0.0% 72.7% 43.3% -44.1% -3.9% 26.2% -100.0% 0.0%   Employees   2 4 6 3 2 2 0 0   Employee growth %   0.0% 100.0% 50.0% -50.0% -33.3% 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)   915 1,338 1,294 893 1,006 1,004 353 353   Balance sheet change%   0.0% 46.2% -3.3% -31.0% 12.7% -0.2% -64.9% 0.0%   Added value   140.0 -27.0 -74.2 190.9 408.8 245.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   349 -240 -240 -193 -242 -16 -22 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 -2.0 1.0 2.0 3.0 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 (%)   2.1% -8.7% -8.0% 5.5% 22.4% 14.4% 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 %   2.3% -13.0% -14.7% 7.0% 31.4% 24.5% 0.0% 0.0%   ROI %   3.2% -26.3% -57.7% 33.9% 86.3% 47.0% 0.0% 0.0%   ROE %   1.8% -27.0% -59.1% 23.4% 64.8% 30.9% 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 %   60.8% 27.7% 13.8% 25.3% 43.8% 60.0% 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, %   -172.9% 625.9% 734.2% -147.2% -129.7% -169.4% 0.0% 0.0%   Gearing %   0.0% 7.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 57.1% 64.9% 0.0% 0.0% 0.0% 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   1.7 1.1 1.0 1.2 1.7 2.5 0.0 0.0   Current Ratio   1.7 1.1 1.0 1.2 1.7 2.5 0.0 0.0   Cash and cash equivalent   242.0 197.0 544.5 280.9 537.0 415.2 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   184.0 89.0 -24.2 98.1 396.0 586.9 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 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   70 -7 -12 64 204 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 -7 -12 64 207 123 0 0   EBIT / employee   11 -37 -32 25 147 119 0 0   Net earnings / employee   5 -31 -27 16 108 81 0 0