Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER JOHN JOHANSEN 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   3.3% 4.7% 4.1% 6.7% 10.6% 12.7% 18.0% 18.0%   Credit score (0-100)   56 46 49 34 22 17 8 8   Credit rating   BBB BBB BBB BBB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   428 370 495 57.4 105 -50.7 0.0 0.0   EBITDA   90.2 71.8 182 -52.2 -130 -356 0.0 0.0   EBIT   90.2 71.8 182 -52.2 -130 -356 0.0 0.0   Pre-tax profit (PTP)   94.6 149.9 198.6 -50.9 -96.6 -382.5 0.0 0.0   Net earnings   73.2 133.0 140.9 -35.9 -75.3 -405.5 0.0 0.0   Pre-tax profit without non-rec. items   94.6 150 199 -50.9 -96.6 -383 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   888 321 362 326 250 -155 -280 -280   Interest-bearing liabilities   0.0 897 943 1,077 409 697 280 280   Balance sheet total (assets)   1,036 1,374 1,549 1,462 708 612 0.0 0.0   Net Debt   -799 510 524 731 -9.4 357 280 280     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   428 370 495 57.4 105 -50.7 0.0 0.0   Gross profit growth   -32.8% -13.4% 33.7% -88.4% 83.5% 0.0% 0.0% 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)   1,036 1,374 1,549 1,462 708 612 0 0   Balance sheet change%   -25.5% 32.7% 12.7% -5.6% -51.6% -13.6% -100.0% 0.0%   Added value   90.2 71.8 182.4 -52.2 -129.9 -356.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   21.1% 19.4% 36.8% -91.0% -123.4% 703.2% 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 %   8.2% 12.5% 13.7% -3.3% -7.4% -47.0% 0.0% 0.0%   ROI %   10.4% 14.3% 15.9% -3.6% -7.8% -51.1% 0.0% 0.0%   ROE %   8.6% 22.0% 41.3% -10.5% -26.1% -94.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   85.7% 23.4% 23.4% 22.3% 35.4% -20.2% -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, %   -885.7% 711.0% 287.2% -1,400.8% 7.2% -100.1% 0.0% 0.0%   Gearing %   0.0% 279.5% 260.6% 330.6% 163.4% -449.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 0.3% 0.2% 0.2% 2.1% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   7.0 1.3 1.3 1.3 1.5 0.8 0.0 0.0   Current Ratio   7.0 1.3 1.3 1.3 1.5 0.8 0.0 0.0   Cash and cash equivalent   798.7 386.4 418.7 346.0 418.5 340.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   192.8 65.7 88.9 50.0 -31.0 -421.3 -140.0 -140.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   90 72 182 -52 -130 -356 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   90 72 182 -52 -130 -356 0 0   EBIT / employee   90 72 182 -52 -130 -356 0 0   Net earnings / employee   73 133 141 -36 -75 -405 0 0