Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURER-OG ENTREPENØRFIRMA RCN BYG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   5.7% 2.9% 6.1% 5.9% 6.7% 11.0% 16.5% 16.1%   Credit score (0-100)   42 59 38 38 35 21 11 11   Credit rating   BBB BBB BBB BBB BBB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,241 1,192 586 1,483 2,839 234 0.0 0.0   EBITDA   161 226 -107 187 1,299 -814 0.0 0.0   EBIT   161 226 -107 187 1,299 -814 0.0 0.0   Pre-tax profit (PTP)   148.9 195.1 -175.5 71.8 1,285.4 -816.2 0.0 0.0   Net earnings   121.6 145.6 32.7 55.3 1,002.2 -816.2 0.0 0.0   Pre-tax profit without non-rec. items   149 195 -175 71.8 1,285 -816 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   258 296 218 273 1,161 227 102 102   Interest-bearing liabilities   111 10.0 3,033 503 8.3 134 0.0 0.0   Balance sheet total (assets)   703 852 3,631 1,251 1,486 416 102 102   Net Debt   111 -522 3,033 503 -1,439 134 -102 -102     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,241 1,192 586 1,483 2,839 234 0.0 0.0   Gross profit growth   12.7% -3.9% -50.8% 152.9% 91.5% -91.8% -100.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   100.0% 0.0% -50.0% 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)   703 852 3,631 1,251 1,486 416 102 102   Balance sheet change%   -71.2% 21.1% 326.2% -65.5% 18.8% -72.0% -75.5% 0.0%   Added value   160.6 225.8 -106.9 186.5 1,298.7 -813.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 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   3.0 4.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   12.9% 18.9% -18.2% 12.6% 45.8% -348.5% 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 %   10.2% 29.0% -4.8% 7.7% 94.9% -85.6% 0.0% 0.0%   ROI %   59.3% 64.9% -6.0% 9.4% 133.5% -106.3% 0.0% 0.0%   ROE %   61.6% 52.6% 12.7% 22.5% 139.8% -117.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   36.7% 34.7% 6.0% 21.8% 78.1% 54.6% 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, %   69.0% -231.1% -2,837.6% 269.5% -110.8% -16.5% 0.0% 0.0%   Gearing %   42.9% 3.4% 1,392.1% 184.0% 0.7% 59.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.7% 50.9% 4.5% 6.6% 5.2% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.7 1.5 0.3 1.3 4.6 2.2 0.0 0.0   Current Ratio   1.7 1.5 1.1 1.3 4.6 2.2 0.0 0.0   Cash and cash equivalent   0.0 531.8 0.0 0.0 1,447.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   279.4 295.8 217.9 273.2 1,161.0 227.0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   80 113 -107 187 1,299 -814 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   80 113 -107 187 1,299 -814 0 0   EBIT / employee   80 113 -107 187 1,299 -814 0 0   Net earnings / employee   61 73 33 55 1,002 -816 0 0