Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER ALLAN BRUHN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   6.4% 8.9% 5.8% 6.6% 17.8% 12.9% 18.1% 18.1%   Credit score (0-100)   39 29 40 35 8 17 8 8   Credit rating   BBB BB BBB BBB B 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   3,435 3,582 4,537 4,853 2,255 4,358 0.0 0.0   EBITDA   519 380 814 713 -1,915 742 0.0 0.0   EBIT   466 325 732 610 -1,965 716 0.0 0.0   Pre-tax profit (PTP)   278.0 172.4 432.6 367.0 -2,200.5 553.7 0.0 0.0   Net earnings   210.4 118.3 300.3 265.7 -1,741.0 425.4 0.0 0.0   Pre-tax profit without non-rec. items   278 172 433 367 -2,200 554 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   226 215 175 155 151 249 0.0 0.0   Shareholders equity total   622 740 1,040 1,306 -435 -9.6 -135 -135   Interest-bearing liabilities   1,014 803 996 1,170 1,255 1,064 135 135   Balance sheet total (assets)   4,207 5,086 5,839 7,578 5,048 5,195 0.0 0.0   Net Debt   1,014 803 996 1,170 1,255 1,064 135 135     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   3,435 3,582 4,537 4,853 2,255 4,358 0.0 0.0   Gross profit growth   33.3% 4.3% 26.6% 7.0% -53.5% 93.3% -100.0% 0.0%   Employees   0 0 0 0 0 11 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   4,207 5,086 5,839 7,578 5,048 5,195 0 0   Balance sheet change%   35.8% 20.9% 14.8% 29.8% -33.4% 2.9% -100.0% 0.0%   Added value   519.4 380.5 814.3 713.4 -1,862.1 742.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -78 -66 -123 -123 -55 71 -249 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 -1.0 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 %   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 (%)   13.6% 9.1% 16.1% 12.6% -87.2% 16.4% 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 %   12.8% 7.0% 13.4% 9.1% -30.1% 13.4% 0.0% 0.0%   ROI %   28.9% 19.9% 39.9% 26.5% -104.1% 61.9% 0.0% 0.0%   ROE %   37.0% 17.4% 33.7% 22.6% -54.8% 8.3% 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 %   14.8% 14.5% 17.8% 17.2% -7.9% -0.2% -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, %   195.3% 211.1% 122.3% 164.0% -65.5% 143.3% 0.0% 0.0%   Gearing %   163.2% 108.6% 95.7% 89.6% -288.4% -11,135.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.8% 16.8% 33.3% 22.4% 19.5% 14.1% 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   1.0 1.1 1.1 1.1 0.8 0.9 0.0 0.0   Current Ratio   1.1 1.1 1.2 1.2 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   438.7 568.3 909.2 1,194.5 -586.0 -258.2 -67.3 -67.3   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   0 0 0 0 0 67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 67 0 0   EBIT / employee   0 0 0 0 0 65 0 0   Net earnings / employee   0 0 0 0 0 39 0 0