Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER ASKHOLM 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   6.6% 3.8% 3.8% 2.3% 3.9% 3.4% 10.7% 10.5%   Credit score (0-100)   37 51 49 64 50 54 23 23   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,997 6,831 6,479 8,698 6,798 5,330 0.0 0.0   EBITDA   762 704 617 1,226 68.0 67.7 0.0 0.0   EBIT   722 643 449 1,009 -187 -197 0.0 0.0   Pre-tax profit (PTP)   691.0 638.0 430.0 985.0 -213.0 -230.8 0.0 0.0   Net earnings   537.0 494.0 330.0 766.0 -168.0 -183.2 0.0 0.0   Pre-tax profit without non-rec. items   691 638 430 985 -213 -231 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   19.0 585 856 698 643 453 0.0 0.0   Shareholders equity total   769 1,263 1,593 2,059 1,391 1,208 1,083 1,083   Interest-bearing liabilities   824 51.0 95.0 351 789 703 0.0 0.0   Balance sheet total (assets)   3,321 4,433 5,333 5,107 4,075 3,406 1,083 1,083   Net Debt   -945 -944 -1,052 -1,043 287 -283 -1,083 -1,083     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   4,997 6,831 6,479 8,698 6,798 5,330 0.0 0.0   Gross profit growth   47.8% 36.7% -5.2% 34.2% -21.8% -21.6% -100.0% 0.0%   Employees   12 15 16 17 15 11 0 0   Employee growth %   71.4% 25.0% 6.7% 6.3% -11.8% -26.7% -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)   3,321 4,433 5,333 5,107 4,075 3,406 1,083 1,083   Balance sheet change%   55.7% 33.5% 20.3% -4.2% -20.2% -16.4% -68.2% 0.0%   Added value   762.0 704.0 617.0 1,226.0 30.0 67.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -80 505 103 -375 -310 -456 -453 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 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   14.4% 9.4% 6.9% 11.6% -2.8% -3.7% 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 %   26.6% 17.2% 9.5% 19.5% -3.5% -4.5% 0.0% 0.0%   ROI %   54.7% 37.5% 21.9% 42.1% -6.8% -8.3% 0.0% 0.0%   ROE %   107.3% 48.6% 23.1% 41.9% -9.7% -14.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   23.2% 28.5% 29.9% 40.3% 34.1% 35.5% 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, %   -124.0% -134.1% -170.5% -85.1% 422.1% -418.4% 0.0% 0.0%   Gearing %   107.2% 4.0% 6.0% 17.0% 56.7% 58.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 6.9% 46.6% 15.2% 9.5% 8.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.3 1.4 1.4 1.6 1.7 1.9 0.0 0.0   Current Ratio   1.3 1.5 1.4 1.6 1.8 1.9 0.0 0.0   Cash and cash equivalent   1,769.0 995.0 1,147.0 1,394.0 502.0 986.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   817.0 1,202.0 1,373.0 1,671.0 1,487.0 1,382.7 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   64 47 39 72 2 6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   64 47 39 72 5 6 0 0   EBIT / employee   60 43 28 59 -12 -18 0 0   Net earnings / employee   45 33 21 45 -11 -17 0 0