Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER JOHN S. PEDERSEN A/S 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 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   3,884 2,965 3,324 3,003 2,293 1,226 0.0 0.0   EBITDA   381 -231 221 -324 -490 -406 0.0 0.0   EBIT   233 -322 134 -474 -643 -580 0.0 0.0   Pre-tax profit (PTP)   224.9 -311.3 125.1 -481.3 -652.1 -581.2 0.0 0.0   Net earnings   176.1 -240.2 97.3 -375.9 -685.7 -538.8 0.0 0.0   Pre-tax profit without non-rec. items   225 -311 125 -481 -652 -581 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   275 161 453 652 499 156 0.0 0.0   Shareholders equity total   685 445 542 166 180 41.7 -458 -458   Interest-bearing liabilities   399 436 461 877 695 227 458 458   Balance sheet total (assets)   2,321 1,877 2,207 1,834 1,915 737 0.0 0.0   Net Debt   -135 -274 6.7 643 115 -63.0 458 458     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   3,884 2,965 3,324 3,003 2,293 1,226 0.0 0.0   Gross profit growth   -9.1% -23.7% 12.1% -9.6% -23.7% -46.5% -100.0% 0.0%   Employees   7 6 6 7 6 4 0 0   Employee growth %   -36.4% -14.3% 0.0% 16.7% -14.3% -33.3% -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)   2,321 1,877 2,207 1,834 1,915 737 0 0   Balance sheet change%   6.3% -19.2% 17.6% -16.9% 4.4% -61.5% -100.0% 0.0%   Added value   381.1 -231.0 221.3 -323.7 -492.7 -405.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -237 -206 205 48 -306 -517 -156 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 -3.0 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 (%)   6.0% -10.9% 4.0% -15.8% -28.0% -47.3% 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 %   10.3% -14.6% 6.6% -23.4% -34.2% -43.5% 0.0% 0.0%   ROI %   22.4% -31.2% 13.9% -45.2% -66.9% -100.8% 0.0% 0.0%   ROE %   29.5% -42.5% 19.7% -106.1% -395.6% -485.2% 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 %   29.5% 23.7% 24.6% 9.1% 9.4% 5.7% -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, %   -35.5% 118.7% 3.0% -198.7% -23.5% 15.5% 0.0% 0.0%   Gearing %   58.3% 97.9% 85.0% 527.6% 385.0% 545.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.1% 2.0% 1.2% 1.3% 1.0% 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   1.2 1.2 1.1 0.7 0.8 0.8 0.0 0.0   Current Ratio   1.3 1.2 1.1 0.7 0.8 0.8 0.0 0.0   Cash and cash equivalent   534.9 709.7 454.3 233.6 579.6 290.0 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   409.5 284.2 138.0 -485.4 -318.4 -114.6 -229.2 -229.2   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   54 -38 37 -46 -82 -101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   54 -38 37 -46 -82 -101 0 0   EBIT / employee   33 -54 22 -68 -107 -145 0 0   Net earnings / employee   25 -40 16 -54 -114 -135 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1