Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER HENRIK KRISTENSEN 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   4.5% 7.7% 7.0% 11.4% 10.7% 10.1% 17.5% 17.5%   Credit score (0-100)   48 32 33 20 22 24 9 9   Credit rating   BBB BB BBB 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 2019/12 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   351 762 432 195 137 164 0.0 0.0   EBITDA   163 493 185 8.9 -68.8 -82.5 0.0 0.0   EBIT   131 477 185 8.9 -68.8 -82.5 0.0 0.0   Pre-tax profit (PTP)   110.4 446.1 175.8 -1.9 -81.4 -97.5 0.0 0.0   Net earnings   78.7 422.4 136.6 -1.9 -63.8 -115.1 0.0 0.0   Pre-tax profit without non-rec. items   110 446 176 -1.9 -81.4 -97.5 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   1,232 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   327 650 673 557 375 138 13.4 13.4   Interest-bearing liabilities   979 4.6 40.5 115 201 301 0.0 0.0   Balance sheet total (assets)   1,501 840 831 736 637 476 13.4 13.4   Net Debt   716 -825 -775 -575 -386 -161 -13.4 -13.4     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   351 762 432 195 137 164 0.0 0.0   Gross profit growth   -22.3% 117.2% -43.3% -55.0% -29.5% 19.8% -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)   1,501 840 831 736 637 476 13 13   Balance sheet change%   6.7% -44.1% -1.0% -11.4% -13.5% -25.2% -97.2% 0.0%   Added value   163.3 493.3 184.7 8.9 -68.8 -82.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -64 -1,248 0 0 0 0 0 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 -1.0 -2.0 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 (%)   37.5% 62.7% 42.7% 4.6% -50.2% -50.2% 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 %   9.0% 40.8% 22.1% 1.1% -10.0% -14.6% 0.0% 0.0%   ROI %   10.1% 48.7% 27.0% 1.3% -11.0% -16.0% 0.0% 0.0%   ROE %   23.3% 86.5% 20.7% -0.3% -13.7% -44.8% 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 %   21.8% 77.4% 81.0% 75.7% 59.0% 29.1% 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, %   438.5% -167.3% -419.4% -6,488.3% 561.3% 194.7% 0.0% 0.0%   Gearing %   299.0% 0.7% 6.0% 20.6% 53.6% 217.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 6.3% 39.3% 13.9% 8.0% 6.5% 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   0.5 4.4 5.3 4.1 2.4 1.4 0.0 0.0   Current Ratio   0.5 4.4 5.3 4.1 2.4 1.4 0.0 0.0   Cash and cash equivalent   262.5 830.0 815.1 689.8 587.7 461.7 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   -290.4 649.7 673.3 557.1 375.5 138.4 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   163 493 185 9 -69 -82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   163 493 185 9 -69 -82 0 0   EBIT / employee   131 477 185 9 -69 -82 0 0   Net earnings / employee   79 422 137 -2 -64 -115 0 0