CVR number 29630100
Industry 41.2000 Construction of residential and non-residential buildings

Vind Murerforretning ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Bankruptcy risk for industry  3.8% 3.8% 3.8% 3.8% 3.8%  
Bankruptcy risk  2.9% 1.7% 1.8% 1.5% 1.4%  
Credit score (0-100)  60 73 70 75 76  
Credit rating  BBB A A A A  
Credit limit (kDKK)  0.0 2.9 1.1 8.9 17.7  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Gross profit  122 180 165 179 281  
EBITDA  118 176 161 175 231  
EBIT  343 376 31.4 163 307  
Pre-tax profit (PTP)  418.0 407.5 172.5 260.6 257.5  
Net earnings  347.6 331.9 170.0 229.3 198.0  
Pre-tax profit without non-rec. items  418 408 172 261 257  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Tangible assets total  3,100 3,300 3,170 3,240 4,977  
Shareholders equity total  2,125 2,457 2,627 2,856 3,054  
Interest-bearing liabilities  1,360 982 601 397 824  
Balance sheet total (assets)  4,371 4,334 4,098 4,047 5,027  
Net Debt  1,358 982 601 397 824  
 
See the entire balance sheet

Volume 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  122 180 165 179 281  
Gross profit growth  220.8% 47.8% -8.2% 8.3% 57.3%  
Employees  0 0 0 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,371 4,334 4,098 4,047 5,027  
Balance sheet change%  22.2% -0.9% -5.5% -1.2% 24.2%  
Added value  342.6 376.0 31.4 163.2 307.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  900 200 -130 70 1,737  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 5.0 5.0  

Profitability 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  281.7% 209.2% 19.0% 91.2% 109.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  11.2% 10.1% 4.6% 6.9% 6.8%  
ROI %  11.8% 10.3% 4.7% 7.1% 7.2%  
ROE %  17.8% 14.5% 6.7% 8.4% 6.7%  

Solidity 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Equity ratio %  48.6% 56.7% 64.1% 70.6% 60.8%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  1,153.7% 558.0% 372.3% 226.5% 357.3%  
Gearing %  64.0% 40.0% 22.9% 13.9% 27.0%  
Net interest  0 0 0 0 0  
Financing costs %  2.0% 2.8% 2.6% 4.2% 8.1%  

Liquidity 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Quick Ratio  0.0 0.0 0.0 0.2 0.0  
Current Ratio  0.0 0.0 0.0 0.2 0.0  
Cash and cash equivalent  2.1 0.0 0.0 0.0 0.0  

Capital use efficiency 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -1,429.0 -1,060.9 -644.4 -418.3 -1,187.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 163 307  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 175 231  
EBIT / employee  0 0 0 163 307  
Net earnings / employee  0 0 0 229 198