Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER STEFFEN HOLM 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   11.0% 8.9% 5.4% 6.7% 7.4% 6.2% 15.8% 15.5%   Credit score (0-100)   23 29 42 34 32 37 12 13   Credit rating   BB BB BBB BBB BB BBB 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   510 595 639 1,382 1,748 905 0.0 0.0   EBITDA   81.1 154 107 146 358 4.7 0.0 0.0   EBIT   25.9 99.0 44.0 78.3 276 -39.4 0.0 0.0   Pre-tax profit (PTP)   8.3 78.6 30.6 69.9 267.5 -44.9 0.0 0.0   Net earnings   6.1 61.3 23.5 54.0 207.7 -36.0 0.0 0.0   Pre-tax profit without non-rec. items   8.3 78.6 30.6 69.9 267 -44.9 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   300 246 249 236 217 149 0.0 0.0   Shareholders equity total   51.5 113 136 190 398 362 237 237   Interest-bearing liabilities   415 425 239 55.6 60.6 34.0 0.0 0.0   Balance sheet total (assets)   545 693 651 760 905 639 237 237   Net Debt   415 425 193 -205 -139 -206 -237 -237     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   510 595 639 1,382 1,748 905 0.0 0.0   Gross profit growth   30.2% 16.6% 7.5% 116.2% 26.4% -48.2% -100.0% 0.0%   Employees   1 1 1 2 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 50.0% -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)   545 693 651 760 905 639 237 237   Balance sheet change%   1.3% 27.0% -6.0% 16.7% 19.2% -29.4% -62.9% 0.0%   Added value   81.1 153.6 107.5 146.3 343.9 4.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -111 -109 -60 -81 -101 -112 -149 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 3.0 4.0 5.0 -1.0 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 (%)   5.1% 16.6% 6.9% 5.7% 15.8% -4.3% 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 %   4.8% 16.0% 6.6% 11.3% 33.2% -5.0% 0.0% 0.0%   ROI %   5.6% 19.2% 9.3% 24.1% 75.5% -8.8% 0.0% 0.0%   ROE %   12.7% 74.6% 18.9% 33.1% 70.6% -9.5% 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 %   9.4% 16.3% 20.9% 25.1% 44.0% 56.7% 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, %   511.9% 276.7% 180.0% -139.8% -38.8% -4,412.7% 0.0% 0.0%   Gearing %   807.2% 377.0% 175.5% 29.2% 15.2% 9.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 4.9% 4.2% 6.6% 15.9% 13.9% 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   0.8 1.0 0.9 0.9 1.4 1.8 0.0 0.0   Current Ratio   0.8 1.0 0.9 0.9 1.4 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 45.7 260.2 199.2 240.0 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   -67.0 7.2 -36.3 -28.5 192.3 215.5 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   81 154 107 73 115 2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   81 154 107 73 119 2 0 0   EBIT / employee   26 99 44 39 92 -20 0 0   Net earnings / employee   6 61 24 27 69 -18 0 0