Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RISSKOV MURER- OG ENTREPRENØRFORRETNING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   8.0% 19.6% 13.9% 19.0% 18.3% 10.8% 17.2% 17.2%   Credit score (0-100)   32 7 16 6 7 22 10 10   Credit rating   BB B BB B B BB BB BB   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)  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   11,095 18,523 6,646 -173 -207 -37.6 0.0 0.0   EBITDA   724 -1,046 -1,031 -220 -237 -37.6 0.0 0.0   EBIT   564 -1,560 -1,539 -721 -510 -101 0.0 0.0   Pre-tax profit (PTP)   344.8 -1,738.7 -1,681.9 -820.7 -606.8 -229.4 0.0 0.0   Net earnings   260.9 -1,791.6 -919.3 -642.9 -468.4 -179.0 0.0 0.0   Pre-tax profit without non-rec. items   345 -1,739 -1,682 -821 -607 -229 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   1,951 2,234 1,706 1,206 131 0.0 0.0 0.0   Shareholders equity total   737 -1,055 -1,974 -2,617 -3,085 -3,264 -3,764 -3,764   Interest-bearing liabilities   292 319 1,723 284 1,434 1,505 3,764 3,764   Balance sheet total (assets)   12,392 10,614 3,936 1,686 284 214 0.0 0.0   Net Debt   -1,209 -708 1,194 151 1,434 1,505 3,764 3,764     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   11,095 18,523 6,646 -173 -207 -37.6 0.0 0.0   Gross profit growth   178.3% 67.0% -64.1% 0.0% -19.4% 81.8% 0.0% 0.0%   Employees   21 36 15 0 0 0 0 0   Employee growth %   90.9% 71.4% -58.3% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,392 10,614 3,936 1,686 284 214 0 0   Balance sheet change%   172.8% -14.3% -62.9% -57.2% -83.2% -24.7% -100.0% 0.0%   Added value   724.3 -1,046.5 -1,030.6 -220.4 -9.2 -37.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   852 -230 -1,036 -1,002 -1,348 -195 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 (%)   5.1% -8.4% -23.2% 416.6% 246.7% 269.5% 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 %   6.7% -13.0% -17.5% -14.1% -13.3% -3.0% 0.0% 0.0%   ROI %   33.4% -78.2% -56.3% -25.0% -26.8% -6.1% 0.0% 0.0%   ROE %   43.0% -31.6% -12.6% -22.9% -47.6% -72.0% 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 %   6.4% -10.5% -35.1% -60.8% -91.6% -93.9% -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, %   -166.9% 67.6% -115.9% -68.3% -605.6% -4,001.4% 0.0% 0.0%   Gearing %   39.6% -30.2% -87.3% -10.8% -46.5% -46.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   117.9% 58.5% 14.0% 9.9% 11.3% 8.7% 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   1.1 1.0 0.6 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.0 0.8 0.6 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   1,501.2 1,026.3 528.9 133.0 0.0 0.0 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   -126.0 -1,736.0 -1,804.2 -1,940.5 -1,933.3 -1,943.6 -1,882.1 -1,882.1   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   34 -29 -69 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   34 -29 -69 0 0 0 0 0   EBIT / employee   27 -43 -103 0 0 0 0 0   Net earnings / employee   12 -50 -61 0 0 0 0 0