Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURER MM. FREDE NIELSEN 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   11.2% 5.7% 6.5% 4.0% 5.3% 8.2% 16.4% 16.1%   Credit score (0-100)   23 41 36 48 41 29 11 11   Credit rating   BB 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 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   487 499 412 586 381 274 0.0 0.0   EBITDA   86.2 287 96.0 364 38.6 36.8 0.0 0.0   EBIT   47.2 266 78.9 362 35.6 12.1 0.0 0.0   Pre-tax profit (PTP)   47.0 240.4 36.2 410.9 25.8 -6.3 0.0 0.0   Net earnings   36.4 186.6 31.6 319.1 31.6 -4.9 0.0 0.0   Pre-tax profit without non-rec. items   47.0 240 36.2 411 25.8 -6.3 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   49.1 903 886 883 880 855 0.0 0.0   Shareholders equity total   200 286 218 537 469 364 214 214   Interest-bearing liabilities   0.0 596 621 581 808 841 0.0 0.0   Balance sheet total (assets)   293 1,260 1,107 1,408 1,334 1,292 214 214   Net Debt   -209 265 489 80.7 386 444 -214 -214     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   487 499 412 586 381 274 0.0 0.0   Gross profit growth   25.6% 2.4% -17.3% 42.2% -35.1% -28.1% -100.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   293 1,260 1,107 1,408 1,334 1,292 214 214   Balance sheet change%   11.4% 329.8% -12.2% 27.3% -5.3% -3.1% -83.5% 0.0%   Added value   86.2 286.7 96.0 364.5 38.6 36.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 833 -34 -6 -6 -50 -855 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 5.0 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 (%)   9.7% 53.4% 19.1% 61.7% 9.4% 4.4% 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 %   17.0% 34.8% 6.7% 34.4% 3.5% 2.1% 0.0% 0.0%   ROI %   24.6% 49.5% 9.1% 44.0% 4.0% 2.2% 0.0% 0.0%   ROE %   20.0% 76.8% 12.5% 84.5% 6.3% -1.2% 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 %   68.2% 22.7% 19.7% 38.1% 35.1% 28.1% 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, %   -242.3% 92.4% 509.5% 22.2% 999.9% 1,204.6% 0.0% 0.0%   Gearing %   0.0% 208.0% 285.0% 108.2% 172.5% 231.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   551.0% 9.9% 7.0% 3.5% 3.2% 4.0% 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   2.8 0.4 0.2 0.6 0.5 0.5 0.0 0.0   Current Ratio   2.8 0.4 0.2 0.6 0.5 0.5 0.0 0.0   Cash and cash equivalent   208.9 330.9 132.0 500.5 422.8 397.5 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   157.5 -679.7 -731.7 -433.2 -511.0 -604.8 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 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   86 0 96 364 39 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   86 0 96 364 39 37 0 0   EBIT / employee   47 0 79 362 36 12 0 0   Net earnings / employee   36 0 32 319 32 -5 0 0