Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURRELEKTRONIK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.6% 2.2% 1.9% 1.6% 1.7% 1.6% 8.2% 8.1%   Credit score (0-100)   62 66 69 74 72 74 30 30   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.4 2.8 32.7 22.7 34.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,488 9,372 10,732 15,485 14,292 14,137 0.0 0.0   EBITDA   1,172 3,074 1,220 5,495 3,140 3,350 0.0 0.0   EBIT   1,137 3,058 1,171 5,446 3,057 3,263 0.0 0.0   Pre-tax profit (PTP)   1,041.3 2,960.7 1,017.1 5,287.0 2,953.2 3,346.1 0.0 0.0   Net earnings   785.4 2,294.4 775.5 4,103.1 2,296.6 2,601.6 0.0 0.0   Pre-tax profit without non-rec. items   1,041 2,961 1,017 5,287 2,953 3,346 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   26.1 218 168 260 211 125 0.0 0.0   Shareholders equity total   2,567 4,861 4,637 8,240 10,536 13,138 13,058 13,058   Interest-bearing liabilities   3,001 3,106 4,178 3,979 3,595 3,542 0.0 0.0   Balance sheet total (assets)   8,414 13,518 13,535 18,113 17,269 19,216 13,058 13,058   Net Debt   255 -3,986 1,368 -4,595 -3,801 -5,297 -13,058 -13,058     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   7,488 9,372 10,732 15,485 14,292 14,137 0.0 0.0   Gross profit growth   11.0% 25.2% 14.5% 44.3% -7.7% -1.1% -100.0% 0.0%   Employees   9 11 11 15 16 16 0 0   Employee growth %   0.0% 22.2% 0.0% 36.4% 6.7% 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)   8,414 13,518 13,535 18,113 17,269 19,216 13,058 13,058   Balance sheet change%   5.1% 60.6% 0.1% 33.8% -4.7% 11.3% -32.0% 0.0%   Added value   1,172.2 3,073.9 1,220.1 5,494.8 3,105.0 3,349.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 176 -99 43 -132 -173 -125 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   15.2% 32.6% 10.9% 35.2% 21.4% 23.1% 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 %   14.0% 28.4% 8.7% 34.4% 17.7% 18.9% 0.0% 0.0%   ROI %   20.9% 45.8% 14.0% 51.5% 23.6% 22.3% 0.0% 0.0%   ROE %   36.1% 61.8% 16.3% 63.7% 24.5% 22.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   30.5% 36.0% 34.3% 45.5% 61.0% 68.4% 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, %   21.8% -129.7% 112.1% -83.6% -121.1% -158.1% 0.0% 0.0%   Gearing %   116.9% 63.9% 90.1% 48.3% 34.1% 27.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 5.0% 4.4% 4.0% 4.5% 2.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.5 1.5 1.5 1.8 2.6 3.2 0.0 0.0   Current Ratio   1.5 1.5 1.5 1.8 2.6 3.2 0.0 0.0   Cash and cash equivalent   2,746.4 7,091.8 2,809.7 8,573.6 7,396.3 8,838.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,811.0 4,661.2 4,538.6 8,054.1 10,375.4 13,051.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   130 279 111 366 194 209 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   130 279 111 366 196 209 0 0   EBIT / employee   126 278 106 363 191 204 0 0   Net earnings / employee   87 209 71 274 144 163 0 0