Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER ANDERS KRISTIANSEN 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   4.1% 5.4% 7.6% 8.9% 5.5% 12.9% 16.2% 16.2%   Credit score (0-100)   50 42 31 27 40 18 11 11   Credit rating   BBB BBB BB BB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   908 438 80.3 92.4 383 -34.6 0.0 0.0   EBITDA   473 453 80.3 92.4 383 -34.6 0.0 0.0   EBIT   420 417 25.4 70.1 354 -68.3 0.0 0.0   Pre-tax profit (PTP)   396.8 415.3 21.3 62.9 355.0 -65.3 0.0 0.0   Net earnings   309.0 323.1 16.6 48.3 276.9 -51.6 0.0 0.0   Pre-tax profit without non-rec. items   397 415 21.3 62.9 355 -65.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   29.6 113 79.7 58.2 36.7 15.2 0.0 0.0   Shareholders equity total   277 489 393 327 486 312 187 187   Interest-bearing liabilities   307 0.3 0.3 15.8 15.6 41.2 0.0 0.0   Balance sheet total (assets)   866 1,008 621 479 707 608 187 187   Net Debt   199 -361 -198 -163 -250 -111 -187 -187     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   908 438 80.3 92.4 383 -34.6 0.0 0.0   Gross profit growth   26.3% -51.7% -81.7% 15.1% 313.9% 0.0% 0.0% 0.0%   Employees   3 0 0 0 0 0 0 0   Employee growth %   50.0% -100.0% 0.0% 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)   866 1,008 621 479 707 608 187 187   Balance sheet change%   -10.4% 16.4% -38.4% -22.7% 47.4% -13.9% -69.2% 0.0%   Added value   473.4 453.3 80.3 92.4 376.1 -34.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -91 47 -88 -44 -50 -55 -15 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 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   46.3% 95.1% 31.6% 75.9% 92.5% 197.0% 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 %   45.0% 44.8% 3.1% 12.8% 59.9% -9.4% 0.0% 0.0%   ROI %   58.9% 73.3% 5.5% 18.6% 81.3% -14.0% 0.0% 0.0%   ROE %   49.7% 84.3% 3.8% 13.4% 68.1% -12.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   32.0% 48.5% 63.3% 68.2% 68.8% 51.4% 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, %   42.0% -79.7% -246.0% -175.9% -65.2% 320.4% 0.0% 0.0%   Gearing %   111.0% 0.1% 0.1% 4.8% 3.2% 13.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 2.9% 1,303.8% 90.3% 0.0% 12.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.5 1.8 2.5 2.9 3.4 2.0 0.0 0.0   Current Ratio   1.5 1.8 2.5 2.9 3.4 2.0 0.0 0.0   Cash and cash equivalent   108.4 361.4 197.8 178.3 265.1 152.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   280.2 394.2 316.5 274.3 467.5 300.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   158 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   158 0 0 0 0 0 0 0   EBIT / employee   140 0 0 0 0 0 0 0   Net earnings / employee   103 0 0 0 0 0 0 0