Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mikkel Murer 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   5.2% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 9.1% 4.7% 10.5% 4.0% 3.8% 20.0% 19.7%   Credit score (0-100)   0 30 47 25 51 51 5 5   Credit rating   N/A BB BBB BB BBB BBB 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 429 1,055 1,312 1,554 890 0.0 0.0   EBITDA   0.0 50.7 199 -199 493 202 0.0 0.0   EBIT   0.0 29.8 114 -284 396 157 0.0 0.0   Pre-tax profit (PTP)   0.0 29.1 110.8 -300.3 381.6 117.1 0.0 0.0   Net earnings   0.0 22.3 85.1 -236.3 296.7 88.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 29.1 111 -300 382 117 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 17.0 377 357 131 86.3 0.0 0.0   Shareholders equity total   0.0 133 218 -71.0 226 203 96.8 96.8   Interest-bearing liabilities   0.0 0.0 41.6 69.9 74.0 1,499 0.0 0.0   Balance sheet total (assets)   0.0 220 889 549 823 2,185 96.8 96.8   Net Debt   0.0 -130 -147 69.9 -460 1,100 -96.8 -96.8     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 429 1,055 1,312 1,554 890 0.0 0.0   Gross profit growth   0.0% 0.0% 145.7% 24.4% 18.4% -42.7% -100.0% 0.0%   Employees   0 1 2 4 3 2 0 0   Employee growth %   0.0% 0.0% 100.0% 100.0% -25.0% -33.3% -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)   0 220 889 549 823 2,185 97 97   Balance sheet change%   0.0% 0.0% 304.4% -38.3% 49.9% 165.6% -95.6% 0.0%   Added value   0.0 50.7 198.9 -199.4 480.1 201.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -4 276 -105 -323 -90 -86 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 6.9% 10.8% -21.6% 25.5% 17.6% 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 %   0.0% 13.6% 20.6% -37.6% 54.8% 10.4% 0.0% 0.0%   ROI %   0.0% 22.4% 34.7% -70.8% 117.7% 14.5% 0.0% 0.0%   ROE %   0.0% 16.7% 48.4% -61.6% 76.6% 41.1% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 60.5% 24.5% -11.5% 27.4% 9.3% 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, %   0.0% -255.8% -73.7% -35.0% -93.2% 545.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 19.1% -98.4% 32.8% 737.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 16.0% 29.5% 19.4% 5.1% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 2.3 1.2 0.5 1.4 0.3 0.0 0.0   Current Ratio   0.0 2.3 1.2 0.5 1.4 1.1 0.0 0.0   Cash and cash equivalent   0.0 129.6 188.3 0.0 533.7 398.9 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 116.2 100.4 -225.6 182.8 180.8 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 51 99 -50 160 101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 51 99 -50 164 101 0 0   EBIT / employee   0 30 57 -71 132 79 0 0   Net earnings / employee   0 22 43 -59 99 44 0 0