Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMA JENS VINDERSLEV A/S 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   0.6% 0.6% 0.6% 1.1% 2.0% 0.8% 7.1% 7.1%   Credit score (0-100)   98 98 96 84 68 89 34 34   Credit rating   AA AA AA A A AA BBB BBB   Credit limit (kDKK)   2,344.9 2,402.2 2,616.6 926.5 2.6 1,810.5 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   8,605 8,244 8,692 4,782 3,742 6,048 0.0 0.0   EBITDA   3,708 2,989 3,308 -217 -742 773 0.0 0.0   EBIT   3,708 2,989 3,308 -217 -742 773 0.0 0.0   Pre-tax profit (PTP)   2,934.3 3,807.8 3,993.4 668.8 -2,226.3 1,546.6 0.0 0.0   Net earnings   2,288.9 2,974.9 3,119.8 526.9 -1,735.0 1,204.2 0.0 0.0   Pre-tax profit without non-rec. items   2,934 3,808 3,993 669 -2,226 1,547 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   4,220 3,771 3,660 3,397 2,620 2,086 0.0 0.0   Shareholders equity total   18,939 19,914 21,534 20,061 18,326 19,530 18,733 18,733   Interest-bearing liabilities   4,967 4,791 3,360 10,383 11,801 11,320 0.0 0.0   Balance sheet total (assets)   34,587 33,385 39,210 40,724 37,875 35,220 18,733 18,733   Net Debt   -2,889 -4,103 -7,460 2,131 3,248 2,441 -18,733 -18,733     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   8,605 8,244 8,692 4,782 3,742 6,048 0.0 0.0   Gross profit growth   58.0% -4.2% 5.4% -45.0% -21.8% 61.6% -100.0% 0.0%   Employees   34 27 27 25 18 17 0 0   Employee growth %   6.3% -20.6% 0.0% -7.4% -28.0% -5.6% -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)   34,587 33,385 39,210 40,724 37,875 35,220 18,733 18,733   Balance sheet change%   12.3% -3.5% 17.4% 3.9% -7.0% -7.0% -46.8% 0.0%   Added value   3,708.4 2,988.9 3,307.7 -217.2 -741.9 773.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -398 -448 -111 -263 -777 -534 -2,086 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 -1.0 -2.0 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 (%)   43.1% 36.3% 38.1% -4.5% -19.8% 12.8% 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 %   12.5% 11.9% 11.5% 2.5% -0.8% 6.0% 0.0% 0.0%   ROI %   17.3% 15.0% 15.0% 3.3% -1.0% 7.1% 0.0% 0.0%   ROE %   12.5% 15.3% 15.1% 2.5% -9.0% 6.4% 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 %   54.8% 59.7% 56.5% 49.3% 48.4% 55.5% 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, %   -77.9% -137.3% -225.5% -981.3% -437.8% 315.6% 0.0% 0.0%   Gearing %   26.2% 24.1% 15.6% 51.8% 64.4% 58.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   32.6% 4.6% 4.7% 4.7% 17.3% 5.5% 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   1.6 1.7 1.9 1.7 1.6 2.0 0.0 0.0   Current Ratio   2.1 2.7 2.4 1.9 1.8 2.2 0.0 0.0   Cash and cash equivalent   7,855.9 8,893.8 10,820.3 8,252.2 8,553.0 8,878.5 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   11,619.8 13,233.6 14,621.8 10,749.8 10,821.5 11,560.0 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   109 111 123 -9 -41 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 111 123 -9 -41 45 0 0   EBIT / employee   109 111 123 -9 -41 45 0 0   Net earnings / employee   67 110 116 21 -96 71 0 0