Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER PREBEN MARCUSSEN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   9.4% 8.1% 5.9% 5.1% 4.4% 8.0% 16.1% 15.8%   Credit score (0-100)   27 32 39 42 47 29 11 12   Credit rating   BB BB BBB BBB BBB BB BB BB   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   430 518 474 435 454 328 328 328   Gross profit   284 283 327 286 312 212 0.0 0.0   EBITDA   64.4 14.8 28.5 52.1 33.1 -23.1 0.0 0.0   EBIT   50.4 0.7 3.4 32.3 13.3 -39.9 0.0 0.0   Pre-tax profit (PTP)   48.2 5.5 5.4 35.8 0.9 -32.9 0.0 0.0   Net earnings   37.3 4.0 3.9 27.6 0.4 -25.7 0.0 0.0   Pre-tax profit without non-rec. items   48.2 5.5 5.4 35.8 0.9 -32.9 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   64.6 50.6 140 121 101 84.0 0.0 0.0   Shareholders equity total   142 146 150 177 178 152 71.8 71.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   198 215 387 324 315 287 71.8 71.8   Net Debt   -125 -154 -113 -121 -111 -124 -71.8 -71.8     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   430 518 474 435 454 328 328 328   Net sales growth   20.0% 20.4% -8.4% -8.2% 4.2% -27.8% 0.0% 0.0%   Gross profit   284 283 327 286 312 212 0.0 0.0   Gross profit growth   50.9% -0.5% 15.7% -12.6% 9.2% -32.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   198 215 387 324 315 287 72 72   Balance sheet change%   -24.6% 9.0% 80.0% -16.3% -3.0% -8.6% -75.0% 0.0%   Added value   64.4 14.8 28.5 52.1 33.1 -23.1 0.0 0.0   Added value %   15.0% 2.9% 6.0% 12.0% 7.3% -7.1% 0.0% 0.0%   Investments   -28 -28 65 -40 -40 -34 -84 0   Net sales trend   1.0 2.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 %   15.0% 2.9% 6.0% 12.0% 7.3% -7.1% 0.0% 0.0%   EBIT %   11.7% 0.1% 0.7% 7.4% 2.9% -12.2% 0.0% 0.0%   EBIT to gross profit (%)   17.7% 0.3% 1.0% 11.3% 4.2% -18.8% 0.0% 0.0%   Net Earnings %   8.7% 0.8% 0.8% 6.3% 0.1% -7.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   11.9% 3.5% 6.1% 10.9% 4.5% -2.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   11.2% 1.1% 1.1% 8.2% 0.2% -10.0% 0.0% 0.0%   ROA %   21.9% 2.7% 1.8% 10.1% 8.0% -10.9% 0.0% 0.0%   ROI %   40.5% 3.8% 3.7% 21.1% 0.5% -19.4% 0.0% 0.0%   ROE %   30.3% 2.8% 2.7% 16.9% 0.2% -15.6% 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 %   71.7% 67.6% 38.6% 54.6% 56.4% 52.8% 100.0% 100.0%   Relative indebtedness %   12.4% 12.7% 49.1% 31.9% 28.3% 41.0% 0.0% 0.0%   Relative net indebtedness %   -16.8% -17.0% 25.2% 4.0% 4.0% 3.1% -21.9% -21.9%   Net int. bear. debt to EBITDA, %   -194.6% -1,041.7% -396.6% -233.0% -334.3% 536.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 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% 0.0% 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   2.5 2.5 1.1 1.5 1.7 1.5 0.0 0.0   Current Ratio   2.5 2.5 1.1 1.5 1.7 1.5 0.0 0.0   Cash and cash equivalent   125.4 153.9 112.9 121.4 110.6 124.1 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 21.1 5.2 23.1 0.0 0.0 0.0   Trade creditors turnover (days)   11.6 10.7 17.1 14.7 9.0 37.0 0.0 0.0   Current assets / Net sales %   30.9% 31.8% 52.1% 46.8% 47.1% 62.1% 21.9% 21.9%   Net working capital   -18.4 -4.2 -90.7 -44.1 -11.4 -34.4 0.0 0.0   Net working capital %   -4.3% -0.8% -19.1% -10.1% -2.5% -10.5% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0