Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER MICHAEL HUSTED 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   14.7% 23.0% 14.8% 12.3% 9.6% 8.3% 18.1% 18.1%   Credit score (0-100)   15 4 14 18 25 28 8 8   Credit rating   BB B 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)  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   571 699 690 352 502 622 0.0 0.0   EBITDA   74.3 191 105 57.6 26.2 21.0 0.0 0.0   EBIT   56.6 174 85.7 44.5 18.9 19.2 0.0 0.0   Pre-tax profit (PTP)   32.2 158.7 78.5 42.2 17.7 16.0 0.0 0.0   Net earnings   24.1 123.7 61.1 32.5 13.8 11.4 0.0 0.0   Pre-tax profit without non-rec. items   32.2 159 78.5 42.2 17.7 16.0 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   29.2 50.2 30.8 17.8 10.4 60.6 0.0 0.0   Shareholders equity total   -180 -56.4 4.7 37.2 51.0 62.4 -17.6 -17.6   Interest-bearing liabilities   176 0.0 0.0 0.0 0.0 0.0 17.6 17.6   Balance sheet total (assets)   143 200 321 139 195 243 0.0 0.0   Net Debt   176 -28.1 -267 -94.0 -166 -148 17.6 17.6     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   571 699 690 352 502 622 0.0 0.0   Gross profit growth   19.7% 22.3% -1.3% -48.9% 42.5% 23.9% -100.0% 0.0%   Employees   2 2 2 1 1 2 0 0   Employee growth %   100.0% 0.0% 0.0% -50.0% 0.0% 100.0% -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)   143 200 321 139 195 243 0 0   Balance sheet change%   -32.7% 39.5% 60.4% -56.6% 40.0% 24.6% -100.0% 0.0%   Added value   74.3 191.2 105.0 57.6 31.9 21.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 4 -39 -26 -15 48 -61 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 5.0 5.0 5.0 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 (%)   9.9% 24.9% 12.4% 12.6% 3.8% 3.1% 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 %   15.3% 60.1% 29.7% 19.3% 11.5% 9.5% 0.0% 0.0%   ROI %   25.2% 189.6% 1,370.7% 211.9% 43.5% 36.5% 0.0% 0.0%   ROE %   13.5% 72.1% 59.7% 154.8% 31.2% 20.1% 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 %   -55.7% -22.0% 1.5% 26.7% 26.2% 25.7% -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, %   236.7% -14.7% -254.1% -163.2% -635.6% -703.2% 0.0% 0.0%   Gearing %   -97.7% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 17.5% 0.0% 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   0.4 0.6 0.9 1.2 1.3 1.0 0.0 0.0   Current Ratio   0.4 0.6 0.9 1.2 1.3 1.0 0.0 0.0   Cash and cash equivalent   0.0 28.1 266.8 94.0 166.5 147.8 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   -209.2 -98.8 -26.1 19.5 40.6 1.9 -8.8 -8.8   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   37 96 53 58 32 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 96 53 58 26 11 0 0   EBIT / employee   28 87 43 44 19 10 0 0   Net earnings / employee   12 62 31 32 14 6 0 0