Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMA IB KRISTENSEN 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   1.2% 1.5% 1.5% 1.8% 2.0% 1.4% 11.8% 11.8%   Credit score (0-100)   84 78 77 71 68 77 20 20   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   51.4 7.2 5.7 0.7 0.2 9.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,089 1,715 1,943 1,821 1,454 1,623 0.0 0.0   EBITDA   459 230 157 174 198 219 0.0 0.0   EBIT   431 201 126 143 174 194 0.0 0.0   Pre-tax profit (PTP)   426.1 195.6 130.2 141.5 172.6 196.3 0.0 0.0   Net earnings   331.0 150.3 99.1 108.5 132.8 151.1 0.0 0.0   Pre-tax profit without non-rec. items   426 196 130 141 173 196 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   145 116 95.6 64.0 39.7 15.0 0.0 0.0   Shareholders equity total   932 722 571 388 521 672 472 472   Interest-bearing liabilities   373 68.0 48.8 12.0 12.0 12.0 0.0 0.0   Balance sheet total (assets)   1,900 1,661 1,192 985 1,204 1,455 472 472   Net Debt   -943 -696 -488 -433 -251 -464 -472 -472     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   2,089 1,715 1,943 1,821 1,454 1,623 0.0 0.0   Gross profit growth   -28.3% -17.9% 13.3% -6.3% -20.2% 11.7% -100.0% 0.0%   Employees   4 4 4 3 2 2 0 0   Employee growth %   -20.0% 0.0% 0.0% -25.0% -33.3% 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)   1,900 1,661 1,192 985 1,204 1,455 472 472   Balance sheet change%   -23.7% -12.6% -28.2% -17.4% 22.3% 20.8% -67.6% 0.0%   Added value   458.8 229.7 157.3 174.4 205.7 218.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -57 -58 -52 -63 -49 -49 -15 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   20.6% 11.7% 6.5% 7.8% 12.0% 12.0% 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 %   19.6% 11.4% 9.5% 13.5% 16.1% 14.8% 0.0% 0.0%   ROI %   33.5% 18.1% 16.7% 25.5% 36.4% 31.2% 0.0% 0.0%   ROE %   31.5% 18.2% 15.3% 22.6% 29.2% 25.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   49.0% 43.5% 47.9% 39.4% 43.3% 46.2% 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, %   -205.5% -302.9% -310.4% -248.1% -126.7% -212.1% 0.0% 0.0%   Gearing %   40.0% 9.4% 8.6% 3.1% 2.3% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 3.2% 9.0% 18.4% 32.6% 7.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   1.9 1.8 2.2 1.6 1.8 1.9 0.0 0.0   Current Ratio   1.9 1.8 2.2 1.6 1.8 1.9 0.0 0.0   Cash and cash equivalent   1,315.7 763.9 537.1 444.7 263.3 476.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   818.0 684.2 567.7 314.3 473.3 654.2 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   115 57 39 58 103 109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   115 57 39 58 99 109 0 0   EBIT / employee   108 50 31 48 87 97 0 0   Net earnings / employee   83 38 25 36 66 76 0 0