Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Jakob Brusgaard Larsen 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2%   Bankruptcy risk   9.8% 7.1% 4.8% 6.2% 8.7% 7.8% 20.6% 18.0%   Credit score (0-100)   27 36 46 38 27 31 4 8   Credit rating   BB BBB BBB BBB BB BB B B   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,211 1,436 1,780 2,132 1,780 953 0.0 0.0   EBITDA   -29.1 461 380 197 100 -193 0.0 0.0   EBIT   -337 355 259 68.0 -35.2 -307 0.0 0.0   Pre-tax profit (PTP)   -428.4 312.9 233.3 25.8 -75.6 -358.0 0.0 0.0   Net earnings   -342.8 243.2 181.8 12.5 -65.7 -280.5 0.0 0.0   Pre-tax profit without non-rec. items   -428 313 233 25.8 -75.6 -358 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   515 313 241 610 577 167 0.0 0.0   Shareholders equity total   -366 -123 58.9 71.3 5.6 -275 -355 -355   Interest-bearing liabilities   866 327 166 288 251 614 355 355   Balance sheet total (assets)   961 666 803 1,497 853 577 0.0 0.0   Net Debt   866 236 -59.7 -296 196 614 355 355     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,211 1,436 1,780 2,132 1,780 953 0.0 0.0   Gross profit growth   -45.0% 18.6% 23.9% 19.8% -16.5% -46.4% -100.0% 0.0%   Employees   3 3 4 5 4 2 0 0   Employee growth %   -50.0% 0.0% 33.3% 25.0% -20.0% -50.0% -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)   961 666 803 1,497 853 577 0 0   Balance sheet change%   -43.1% -30.7% 20.5% 86.5% -43.1% -32.3% -100.0% 0.0%   Added value   -29.1 461.0 379.8 196.6 93.5 -193.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -769 -333 -219 241 -169 -525 -167 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 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -27.8% 24.7% 14.5% 3.2% -2.0% -32.2% 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 %   -22.2% 33.6% 32.5% 5.9% -3.0% -36.1% 0.0% 0.0%   ROI %   -36.0% 55.0% 75.2% 19.7% -9.9% -67.4% 0.0% 0.0%   ROE %   -25.9% 29.9% 50.1% 19.1% -170.8% -96.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -27.6% -15.6% 7.3% 4.8% 0.7% -32.3% -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, %   -2,972.2% 51.2% -15.7% -150.3% 194.8% -317.9% 0.0% 0.0%   Gearing %   -236.5% -266.1% 281.9% 403.3% 4,463.7% -223.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 7.1% 10.4% 18.6% 15.0% 11.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.5 0.7 0.8 0.8 0.4 0.4 0.0 0.0   Current Ratio   0.5 0.7 0.8 0.8 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 90.8 225.7 583.3 55.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -377.6 -111.6 -129.0 -242.3 -325.6 -441.9 -177.4 -177.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -10 154 95 39 23 -96 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -10 154 95 39 25 -96 0 0   EBIT / employee   -112 118 65 14 -9 -154 0 0   Net earnings / employee   -114 81 45 2 -16 -140 0 0