Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ACKER & LARSEN MURER & ENTREPRENØR 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2%   Bankruptcy risk   13.1% 8.7% 8.9% 7.6% 9.2% 13.5% 20.6% 18.1%   Credit score (0-100)   20 30 29 32 25 16 4 8   Credit rating   BB BB BB BB BB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   900 1,230 729 558 825 742 0.0 0.0   EBITDA   124 234 -73.5 29.8 54.1 -104 0.0 0.0   EBIT   69.5 195 -95.0 23.7 48.0 -110 0.0 0.0   Pre-tax profit (PTP)   55.5 184.5 -98.7 21.5 45.2 -117.2 0.0 0.0   Net earnings   41.5 143.1 -77.1 16.7 35.1 -92.2 0.0 0.0   Pre-tax profit without non-rec. items   55.5 184 -98.7 21.5 45.2 -117 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   114 64.6 48.2 42.1 36.0 29.9 0.0 0.0   Shareholders equity total   -41.5 102 24.5 41.2 76.3 -15.9 -95.9 -95.9   Interest-bearing liabilities   103 55.8 0.0 0.0 0.0 14.7 95.9 95.9   Balance sheet total (assets)   474 859 466 492 343 249 0.0 0.0   Net Debt   -14.6 -142 -149 -199 -81.8 14.7 95.9 95.9     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   900 1,230 729 558 825 742 0.0 0.0   Gross profit growth   10.6% 36.7% -40.7% -23.5% 47.9% -10.1% -100.0% 0.0%   Employees   3 4 3 3 3 3 0 0   Employee growth %   0.0% 33.3% -25.0% 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)   474 859 466 492 343 249 0 0   Balance sheet change%   35.6% 81.3% -45.7% 5.6% -30.4% -27.4% -100.0% 0.0%   Added value   124.5 233.8 -73.5 29.8 54.1 -104.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -110 -88 -38 -12 -12 -12 -30 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   7.7% 15.8% -13.0% 4.2% 5.8% -14.9% 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 %   14.7% 28.4% -14.3% 4.9% 11.5% -36.3% 0.0% 0.0%   ROI %   52.1% 146.4% -89.1% 38.8% 53.4% -179.7% 0.0% 0.0%   ROE %   10.1% 49.8% -122.3% 50.9% 59.7% -56.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -8.1% 11.8% 5.3% 8.4% 22.3% -6.0% -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, %   -11.7% -60.7% 202.3% -668.7% -151.2% -14.1% 0.0% 0.0%   Gearing %   -249.0% 54.9% 0.0% 0.0% 0.0% -92.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.5% 13.1% 13.3% 0.0% 0.0% 94.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.7 1.0 0.9 1.0 1.2 0.8 0.0 0.0   Current Ratio   0.8 1.1 1.0 1.1 1.3 0.8 0.0 0.0   Cash and cash equivalent   117.9 197.7 148.7 199.0 81.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -99.2 47.4 2.0 29.8 71.9 -45.8 -48.0 -48.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   41 58 -24 10 18 -35 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 58 -24 10 18 -35 0 0   EBIT / employee   23 49 -32 8 16 -37 0 0   Net earnings / employee   14 36 -26 6 12 -31 0 0