Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murmann og Poulsen 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.4% 3.4%   Bankruptcy risk   3.3% 2.0% 2.6% 2.3% 6.1% 5.5% 10.8% 10.8%   Credit score (0-100)   57 70 61 63 38 40 23 23   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.3 0.0 0.1 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   5,204 4,918 4,210 4,562 3,476 3,812 0.0 0.0   EBITDA   980 805 344 377 -609 238 0.0 0.0   EBIT   970 782 251 219 -816 39.7 0.0 0.0   Pre-tax profit (PTP)   925.0 724.4 170.2 124.2 -950.7 -75.6 0.0 0.0   Net earnings   719.7 564.5 132.5 83.3 -742.4 -59.2 0.0 0.0   Pre-tax profit without non-rec. items   925 724 170 124 -951 -75.6 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   54.1 355 628 975 648 450 0.0 0.0   Shareholders equity total   800 1,364 1,497 1,580 838 778 698 698   Interest-bearing liabilities   0.0 0.0 0.0 697 265 265 0.0 0.0   Balance sheet total (assets)   2,589 3,253 3,083 3,470 2,237 2,382 698 698   Net Debt   -1,217 -1,210 -834 -377 -294 -267 -698 -698     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   5,204 4,918 4,210 4,562 3,476 3,812 0.0 0.0   Gross profit growth   0.0% -5.5% -14.4% 8.4% -23.8% 9.6% -100.0% 0.0%   Employees   0 13 12 12 12 11 0 0   Employee growth %   0.0% 0.0% -7.7% 0.0% 0.0% -8.3% -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)   2,589 3,253 3,083 3,470 2,237 2,382 698 698   Balance sheet change%   0.0% 25.7% -5.2% 12.6% -35.5% 6.5% -70.7% 0.0%   Added value   979.8 805.0 343.8 376.9 -657.8 237.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   44 278 180 189 -534 -396 -450 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 -1.0 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 (%)   18.6% 15.9% 6.0% 4.8% -23.5% 1.0% 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 %   37.5% 26.8% 7.9% 6.7% -28.6% 1.7% 0.0% 0.0%   ROI %   121.1% 71.7% 17.3% 11.4% -47.7% 3.7% 0.0% 0.0%   ROE %   90.0% 52.2% 9.3% 5.4% -61.4% -7.3% 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 %   30.9% 41.9% 48.6% 45.5% 37.5% 32.7% 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, %   -124.2% -150.3% -242.6% -100.1% 48.3% -112.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 44.1% 31.6% 34.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 27.2% 28.0% 43.5% 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   0.7 0.7 0.8 0.8 0.6 0.6 0.0 0.0   Current Ratio   1.4 1.5 1.6 1.3 1.1 1.2 0.0 0.0   Cash and cash equivalent   1,216.9 1,209.9 833.9 1,074.6 559.0 531.6 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   746.9 1,003.3 867.5 621.6 166.9 305.8 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   0 62 29 31 -55 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 62 29 31 -51 22 0 0   EBIT / employee   0 60 21 18 -68 4 0 0   Net earnings / employee   0 43 11 7 -62 -5 0 0