Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermestrene Kilstrup & Pedersen 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   7.6% 3.5% 4.9% 7.3% 19.0% 15.4% 16.1% 16.1%   Credit score (0-100)   33 53 43 32 6 13 11 11   Credit rating   BB BBB BBB BBB B 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)  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   2,792 3,689 3,665 209 -68.1 -84.0 0.0 0.0   EBITDA   561 447 174 30.3 72.9 -84.0 0.0 0.0   EBIT   477 327 37.3 30.3 72.9 -84.0 0.0 0.0   Pre-tax profit (PTP)   469.8 317.1 28.9 20.5 70.7 -82.6 0.0 0.0   Net earnings   366.2 246.4 21.7 14.8 54.7 -82.6 0.0 0.0   Pre-tax profit without non-rec. items   470 317 28.9 20.5 70.7 -82.6 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   432 444 308 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   615 751 660 560 497 292 107 107   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,199 1,696 1,347 714 510 308 107 107   Net Debt   -209 -527 -771 -659 -451 -252 -107 -107     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   2,792 3,689 3,665 209 -68.1 -84.0 0.0 0.0   Gross profit growth   78.1% 32.2% -0.7% -94.3% 0.0% -23.2% 0.0% 0.0%   Employees   4 6 7 1 0 0 0 0   Employee growth %   100.0% 50.0% 16.7% -85.7% -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)   1,199 1,696 1,347 714 510 308 107 107   Balance sheet change%   83.0% 41.5% -20.6% -47.0% -28.5% -39.6% -65.2% 0.0%   Added value   561.2 447.4 174.0 30.3 72.9 -84.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   133 -108 -274 -308 0 0 0 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 5.0 -1.0 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 (%)   17.1% 8.9% 1.0% 14.5% -107.0% 100.0% 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 %   51.4% 22.6% 2.4% 2.9% 12.0% -20.2% 0.0% 0.0%   ROI %   90.8% 45.3% 5.1% 4.9% 13.9% -20.9% 0.0% 0.0%   ROE %   75.4% 36.1% 3.1% 2.4% 10.4% -20.9% 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 %   51.3% 44.3% 49.0% 78.5% 97.4% 94.8% 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, %   -37.3% -117.7% -443.3% -2,177.5% -619.2% 300.5% 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 %   40.4% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.4 1.4 1.6 4.6 38.0 19.3 0.0 0.0   Current Ratio   1.4 1.4 1.6 4.6 38.0 19.3 0.0 0.0   Cash and cash equivalent   209.1 526.5 771.4 658.8 451.4 252.3 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   219.7 346.5 369.8 559.9 496.8 292.3 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   140 75 25 30 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   140 75 25 30 0 0 0 0   EBIT / employee   119 54 5 30 0 0 0 0   Net earnings / employee   92 41 3 15 0 0 0 0