Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDJYSK MURER- OG ENERGITEKNIK 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   2.5% 7.5% 6.8% 3.4% 1.6% 1.4% 10.5% 10.5%   Credit score (0-100)   65 33 35 52 74 77 23 23   Credit rating   BBB BB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.5 12.0 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   415 276 589 477 833 1,009 0.0 0.0   EBITDA   88.0 -0.1 87.6 423 498 456 0.0 0.0   EBIT   83.5 -4.6 82.4 422 496 453 0.0 0.0   Pre-tax profit (PTP)   83.0 -7.6 79.6 410.7 482.2 399.6 0.0 0.0   Net earnings   64.4 -6.3 61.7 318.5 375.6 311.3 0.0 0.0   Pre-tax profit without non-rec. items   83.0 -7.6 79.6 411 482 400 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   9.7 5.2 0.0 534 1,826 2,115 0.0 0.0   Shareholders equity total   317 257 263 525 844 1,096 985 985   Interest-bearing liabilities   0.0 0.0 0.0 0.0 382 757 0.0 0.0   Balance sheet total (assets)   469 327 343 711 1,899 2,181 985 985   Net Debt   -391 -311 -297 -43.3 382 757 -985 -985     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   415 276 589 477 833 1,009 0.0 0.0   Gross profit growth   -20.3% -33.5% 113.5% -19.0% 74.8% 21.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   469 327 343 711 1,899 2,181 985 985   Balance sheet change%   -6.1% -30.4% 5.0% 107.1% 167.3% 14.8% -54.8% 0.0%   Added value   88.0 -0.1 87.6 422.8 497.0 456.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -9 -10 534 1,290 285 -2,115 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   20.1% -1.7% 14.0% 88.5% 59.6% 44.9% 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 %   17.4% -1.1% 24.6% 80.1% 38.0% 22.2% 0.0% 0.0%   ROI %   27.0% -1.6% 31.6% 107.0% 56.7% 29.4% 0.0% 0.0%   ROE %   20.7% -2.2% 23.7% 80.8% 54.9% 32.1% 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 %   67.6% 78.7% 76.8% 73.9% 44.4% 50.3% 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, %   -444.1% 622,188.0% -339.5% -10.2% 76.6% 165.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 45.2% 69.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 7.4% 9.3% 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   3.1 4.7 4.3 1.0 0.1 0.1 0.0 0.0   Current Ratio   3.1 4.7 4.3 1.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   390.8 311.1 297.3 43.3 0.0 0.0 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   309.6 252.5 263.4 -8.8 -878.1 -544.5 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   88 -0 88 423 497 456 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   88 -0 88 423 498 456 0 0   EBIT / employee   83 -5 82 422 496 453 0 0   Net earnings / employee   64 -6 62 319 376 311 0 0