Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER LARS BROE 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2%   Bankruptcy risk   3.7% 2.2% 2.5% 8.5% 4.9% 4.2% 11.0% 8.9%   Credit score (0-100)   53 67 64 29 43 48 21 28   Credit rating   BBB BBB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   845 531 591 -380 -22.0 -40.9 0.0 0.0   EBITDA   213 28.0 185 -668 -130 -88.9 0.0 0.0   EBIT   213 28.0 185 -668 -130 -88.9 0.0 0.0   Pre-tax profit (PTP)   39.8 83.3 21.3 -821.4 -241.2 -19.8 0.0 0.0   Net earnings   -9.0 104.6 19.5 -642.2 -192.5 -15.8 0.0 0.0   Pre-tax profit without non-rec. items   39.8 -61.3 21.3 -821 -241 -19.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,892 1,678 1,451 296 257 221 0.0 0.0   Shareholders equity total   5,042 5,147 5,166 4,524 4,331 4,316 4,191 4,191   Interest-bearing liabilities   2,265 8,058 12,136 2,993 2,838 1,306 0.0 0.0   Balance sheet total (assets)   13,846 19,734 22,129 12,452 9,079 5,839 4,191 4,191   Net Debt   2,255 8,048 12,126 2,993 2,838 1,306 -4,191 -4,191     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   845 531 591 -380 -22.0 -40.9 0.0 0.0   Gross profit growth   10.4% -37.1% 11.1% 0.0% 94.2% -85.9% 0.0% 0.0%   Employees   6 6 4 3 0 0 0 0   Employee growth %   -14.3% 0.0% -33.3% -25.0% -100.0% 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)   13,846 19,734 22,129 12,452 9,079 5,839 4,191 4,191   Balance sheet change%   27.8% 42.5% 12.1% -43.7% -27.1% -35.7% -28.2% 0.0%   Added value   212.7 28.0 184.8 -667.8 -129.6 -88.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   621 -214 -227 -1,154 -39 -36 -221 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   25.2% 5.3% 31.3% 175.6% 589.4% 217.3% 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 %   2.0% 0.3% 1.0% -3.6% -0.8% 0.2% 0.0% 0.0%   ROI %   2.9% 0.4% 1.3% -4.8% -1.2% 0.2% 0.0% 0.0%   ROE %   -0.2% 2.1% 0.4% -13.3% -4.3% -0.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   44.8% 31.6% 25.4% 36.3% 47.7% 73.9% 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, %   1,060.5% 28,791.4% 6,562.5% -448.2% -2,189.4% -1,469.6% 0.0% 0.0%   Gearing %   44.9% 156.6% 234.9% 66.2% 65.5% 30.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 2.1% 1.8% 2.5% 5.2% 1.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.2 1.8 1.5 1.6 1.9 3.8 0.0 0.0   Current Ratio   1.5 1.3 1.3 1.6 1.9 3.8 0.0 0.0   Cash and cash equivalent   10.0 10.0 10.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   3,983.3 4,536.2 4,868.6 4,427.3 4,176.8 4,143.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   35 5 46 -223 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 5 46 -223 0 0 0 0   EBIT / employee   35 5 46 -223 0 0 0 0   Net earnings / employee   -1 17 5 -214 0 0 0 0