Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER LARS FOSS 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   5.5% 4.8% 9.6% 8.0% 10.9% 12.4% 18.0% 18.0%   Credit score (0-100)   42 45 24 30 21 19 8 8   Credit rating   BBB BBB BB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,879 991 -141 342 483 -509 0.0 0.0   EBITDA   1,681 827 -314 175 235 -768 0.0 0.0   EBIT   1,681 827 -314 175 235 -768 0.0 0.0   Pre-tax profit (PTP)   1,648.0 788.0 -342.0 84.0 151.0 -844.4 0.0 0.0   Net earnings   1,325.0 636.0 -269.0 63.0 114.0 -659.3 0.0 0.0   Pre-tax profit without non-rec. items   1,648 788 -342 84.0 151 -844 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   89.0 128 94.0 58.0 27.0 10.7 0.0 0.0   Shareholders equity total   1,588 1,224 454 520 632 -127 -252 -252   Interest-bearing liabilities   0.0 203 419 321 0.0 751 252 252   Balance sheet total (assets)   3,117 3,583 2,339 1,437 1,803 1,142 0.0 0.0   Net Debt   -101 203 419 321 -67.0 751 252 252     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,879 991 -141 342 483 -509 0.0 0.0   Gross profit growth   154.6% -47.3% 0.0% 0.0% 41.2% 0.0% 0.0% 0.0%   Employees   6 6 0 0 0 0 0 0   Employee growth %   100.0% 5.2% -100.0% 0.0% 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)   3,117 3,583 2,339 1,437 1,803 1,142 0 0   Balance sheet change%   -14.8% 15.0% -34.7% -38.6% 25.5% -36.7% -100.0% 0.0%   Added value   1,681.0 827.0 -314.0 175.0 235.0 -768.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,533 39 -34 -36 -31 -16 -11 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 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   89.5% 83.5% 222.7% 51.2% 48.7% 150.9% 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 %   50.6% 25.5% -9.2% 10.0% 15.0% -49.3% 0.0% 0.0%   ROI %   83.8% 56.2% -23.5% 22.1% 33.0% -109.5% 0.0% 0.0%   ROE %   108.3% 45.2% -32.1% 12.9% 19.8% -74.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   50.9% 34.2% 19.4% 36.2% 35.1% -10.0% -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, %   -6.0% 24.5% -133.4% 183.4% -28.5% -97.7% 0.0% 0.0%   Gearing %   0.0% 16.6% 92.3% 61.7% 0.0% -592.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 66.0% 22.8% 28.4% 57.3% 23.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.0 1.0 1.1 1.5 1.4 0.8 0.0 0.0   Current Ratio   2.0 1.0 1.2 1.5 1.5 0.9 0.0 0.0   Cash and cash equivalent   101.0 0.0 0.0 0.0 67.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,220.0 25.0 360.0 462.0 605.0 -137.4 -125.9 -125.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   280 131 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   280 131 0 0 0 0 0 0   EBIT / employee   280 131 0 0 0 0 0 0   Net earnings / employee   221 101 0 0 0 0 0 0