Murerfirmaet Kim Jensen Aalborg ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  5.2% 5.2% 5.2% 5.2% 5.2%  
Bankruptcy risk  7.7% 24.1% 24.6% 19.8% 14.5%  
Credit score (0-100)  33 3 2 5 14  
Credit rating  BB B B B BB  
Credit limit (kDKK)  0.0 -0.0 -0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Gross profit  552 479 438 475 472  
EBITDA  7.8 -178 -247 -87.2 -37.0  
EBIT  7.8 -178 -256 -98.6 -48.4  
Pre-tax profit (PTP)  2.3 -188.6 -257.6 -123.3 -71.1  
Net earnings  2.3 -188.6 -257.6 -123.3 -71.1  
Pre-tax profit without non-rec. items  2.3 -189 -258 -123 -71.1  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Tangible assets total  0.0 35.7 36.7 25.3 13.9  
Shareholders equity total  57.9 -131 -388 -512 -583  
Interest-bearing liabilities  0.0 0.0 0.0 173 281  
Balance sheet total (assets)  458 457 353 299 313  

Net Debt  -196 -20.1 -33.0 171 279  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  552 479 438 475 472  
Gross profit growth  1.2% -13.3% -8.5% 8.5% -0.7%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  -544.2 -656.3 -684.9 -562.5 -508.8  
Balance sheet total (assets)  458 457 353 299 313  
Balance sheet change%  -20.5% -0.4% -22.8% -15.2% 4.8%  
Added value  552.0 478.7 438.1 472.8 471.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 36 -8 -23 -23  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 -1.0 -2.0 -3.0 -4.0  

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  1.4% -37.1% -58.4% -20.7% -10.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  1.5% -34.0% -38.5% -12.7% -5.7%  
ROI %  13.8% -613.9% 0.0% -114.1% -21.3%  
ROE %  4.1% -73.3% -63.7% -37.9% -23.2%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  12.6% -22.3% -52.4% -63.1% -65.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -2,513.8% 11.3% 13.4% -196.0% -753.8%  
Gearing %  0.0% 0.0% 0.0% -33.8% -48.2%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 28.6% 10.0%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  1.0 0.7 0.4 0.3 0.3  
Current Ratio  1.1 0.7 0.4 0.3 0.3  
Cash and cash equivalent  195.6 20.1 33.0 2.0 2.0  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  57.9 -166.3 -425.1 -537.0 -596.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0