Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET BENT KLAUSEN 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 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% 5.2% 5.2%   Bankruptcy risk   1.6% 1.9% 1.4% 2.5% 1.3% 1.1% 5.1% 5.0%   Credit score (0-100)   77 71 79 61 80 83 43 44   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   37.7 4.4 265.5 0.1 539.7 1,467.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 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   29,204 39,639 37,482 43,213 44,997 46,472 0.0 0.0   EBITDA   4,039 4,312 7,556 9,918 9,999 14,498 0.0 0.0   EBIT   2,660 2,722 5,831 7,826 7,320 11,190 0.0 0.0   Pre-tax profit (PTP)   2,808.8 592.8 1,299.0 1,756.9 7,157.3 11,186.6 0.0 0.0   Net earnings   2,166.4 0.0 0.0 0.0 5,556.8 8,612.3 0.0 0.0   Pre-tax profit without non-rec. items   2,809 2,630 5,790 7,709 7,157 11,187 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   5,907 4,705 5,192 5,168 8,321 7,708 0.0 0.0   Shareholders equity total   9,393 11,431 15,922 13,873 16,430 16,043 11,905 11,905   Interest-bearing liabilities   5,516 0.0 0.0 265 0.0 0.0 0.0 0.0   Balance sheet total (assets)   35,417 36,562 41,306 54,890 54,732 48,313 11,905 11,905   Net Debt   5,514 -432 -6,957 263 -7,043 -5,744 -11,889 -11,889     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   29,204 39,639 37,482 43,213 44,997 46,472 0.0 0.0   Gross profit growth   19.5% 35.7% -5.4% 15.3% 4.1% 3.3% -100.0% 0.0%   Employees   52 0 0 0 66 60 0 0   Employee growth %   15.6% -100.0% 0.0% 0.0% 0.0% -9.1% -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)   35,417 36,562 41,306 54,890 54,732 48,313 11,905 11,905   Balance sheet change%   66.3% 3.2% 13.0% 32.9% -0.3% -11.7% -75.4% 0.0%   Added value   4,038.7 4,311.6 7,556.3 9,917.6 9,412.1 14,498.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   203 -2,792 -1,207 -2,121 470 -3,927 -7,708 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   9.1% 6.9% 15.6% 18.1% 16.3% 24.1% 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 %   10.4% 8.2% 15.7% 16.8% 13.6% 22.3% 0.0% 0.0%   ROI %   21.9% 19.3% 36.8% 43.9% 39.3% 56.7% 0.0% 0.0%   ROE %   23.3% 0.0% 0.0% 0.0% 36.7% 53.0% 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 %   26.5% 31.3% 38.5% 25.3% 30.0% 33.2% 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, %   136.5% -10.0% -92.1% 2.7% -70.4% -39.6% 0.0% 0.0%   Gearing %   58.7% 0.0% 0.0% 1.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 11.8% 0.0% 269.4% 240.7% 0.0% 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 1.2 1.2 1.2 1.3 0.0 0.0   Current Ratio   1.2 1.2 1.2 1.2 1.2 1.3 0.0 0.0   Cash and cash equivalent   2.2 431.9 6,957.3 2.2 7,042.7 5,744.0 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   5,166.2 4,405.7 5,463.8 8,968.2 7,413.2 7,941.4 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 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   78 0 0 0 143 242 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   78 0 0 0 152 242 0 0   EBIT / employee   51 0 0 0 111 186 0 0   Net earnings / employee   42 0 0 0 84 144 0 0