Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET RONALD BOYSEN 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.6% 3.6% 3.4% 4.4% 3.4% 2.9% 10.3% 10.2%   Credit score (0-100)   54 54 54 46 54 58 24 24   Credit rating   BBB BBB BBB BBB BBB BBB 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 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   65.8 64.9 78.4 135 142 131 0.0 0.0   EBITDA   33.5 33.2 51.2 72.5 77.6 57.2 0.0 0.0   EBIT   28.5 28.2 45.3 65.0 70.1 49.7 0.0 0.0   Pre-tax profit (PTP)   151.0 215.1 292.5 107.6 229.9 318.6 0.0 0.0   Net earnings   126.5 153.4 226.0 79.0 180.0 247.2 0.0 0.0   Pre-tax profit without non-rec. items   151 215 308 108 230 319 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   1,274 1,269 1,969 1,962 1,954 1,947 0.0 0.0   Shareholders equity total   963 1,116 1,287 1,310 1,432 1,621 1,435 1,435   Interest-bearing liabilities   620 589 668 523 421 346 0.0 0.0   Balance sheet total (assets)   2,099 2,249 2,995 2,806 2,823 2,922 1,435 1,435   Net Debt   -162 -389 -355 -322 -448 -629 -1,435 -1,435     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   65.8 64.9 78.4 135 142 131 0.0 0.0   Gross profit growth   -20.7% -1.3% 20.8% 72.4% 5.2% -8.0% -100.0% 0.0%   Employees             1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 9,900.0% -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)   2,099 2,249 2,995 2,806 2,823 2,922 1,435 1,435   Balance sheet change%   -0.4% 7.1% 33.1% -6.3% 0.6% 3.5% -50.9% 0.0%   Added value   33.5 33.2 51.2 72.5 77.6 57.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10 -10 694 -15 -15 -15 -1,947 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 5.0 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 (%)   43.3% 43.5% 57.8% 48.1% 49.2% 38.0% 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 %   8.1% 13.4% 12.0% 4.9% 9.0% 12.2% 0.0% 0.0%   ROI %   8.3% 13.7% 12.5% 5.1% 9.3% 12.7% 0.0% 0.0%   ROE %   14.1% 14.8% 18.8% 6.1% 13.1% 16.2% 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 %   45.9% 49.6% 43.0% 46.7% 50.7% 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, %   -484.5% -1,170.8% -692.3% -444.1% -577.3% -1,098.7% 0.0% 0.0%   Gearing %   64.4% 52.7% 51.9% 39.9% 29.4% 21.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 12.4% 1.0% 5.9% 5.0% 8.6% 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   1.2 1.5 1.3 1.4 1.7 2.2 0.0 0.0   Current Ratio   1.2 1.5 1.3 1.4 1.7 2.2 0.0 0.0   Cash and cash equivalent   782.1 977.5 1,022.9 844.7 869.1 975.1 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   -594.6 -628.8 -799.0 -587.5 -513.6 -364.8 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   3,345 3,320 5,123 7,250 7,757 57 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,345 3,320 5,123 7,250 7,757 57 0 0   EBIT / employee   2,845 2,820 4,528 6,500 7,007 50 0 0   Net earnings / employee   12,652 15,342 22,600 7,901 17,997 247 0 0