Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER LBJ 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2%   Bankruptcy risk   4.9% 6.3% 7.2% 6.4% 6.6% 20.9% 20.4% 18.1%   Credit score (0-100)   46 39 35 37 35 4 4 8   Credit rating   BBB BBB BBB BBB BBB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   553 354 385 351 146 -23.2 0.0 0.0   EBITDA   171 32.5 95.8 -1.5 46.2 -106 0.0 0.0   EBIT   155 -17.6 37.1 -41.0 -8.3 -109 0.0 0.0   Pre-tax profit (PTP)   152.2 -18.8 36.1 -43.5 -10.4 -111.6 0.0 0.0   Net earnings   113.9 -14.4 31.2 -43.5 -9.8 -111.6 0.0 0.0   Pre-tax profit without non-rec. items   152 -18.8 36.1 -43.5 -10.4 -112 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   179 148 109 69.4 34.5 0.0 0.0 0.0   Shareholders equity total   214 199 226 183 173 61.2 -63.8 -63.8   Interest-bearing liabilities   51.0 19.7 68.1 117 46.9 8.9 63.8 63.8   Balance sheet total (assets)   578 355 362 455 283 105 0.0 0.0   Net Debt   -308 -119 -72.0 -219 -148 -69.6 63.8 63.8     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   553 354 385 351 146 -23.2 0.0 0.0   Gross profit growth   47.5% -36.0% 8.7% -8.9% -58.4% 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)   578 355 362 455 283 105 0 0   Balance sheet change%   43.5% -38.6% 1.8% 25.8% -37.7% -63.0% -100.0% 0.0%   Added value   170.5 32.5 95.8 -1.5 31.2 -106.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   149 -81 -98 -79 -89 -37 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   27.9% -5.0% 9.6% -11.7% -5.7% 469.2% 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 %   31.5% -3.8% 10.4% -10.0% -2.3% -56.2% 0.0% 0.0%   ROI %   61.3% -7.3% 14.5% -13.8% -3.2% -75.3% 0.0% 0.0%   ROE %   72.6% -7.0% 14.7% -21.3% -5.5% -95.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   37.0% 56.1% 62.5% 40.1% 61.0% 58.3% -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, %   -180.8% -365.8% -75.2% 15,093.1% -320.1% 65.4% 0.0% 0.0%   Gearing %   23.9% 9.9% 30.1% 64.3% 27.1% 14.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 3.4% 2.4% 2.8% 2.5% 9.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.1 1.3 1.9 1.4 2.3 2.4 0.0 0.0   Current Ratio   1.1 1.3 1.9 1.4 2.3 2.4 0.0 0.0   Cash and cash equivalent   359.4 138.5 140.2 336.5 194.9 78.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   34.3 50.9 117.8 113.8 138.3 61.2 -31.9 -31.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   171 32 96 -1 31 -106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   171 32 96 -1 46 -106 0 0   EBIT / employee   155 -18 37 -41 -8 -109 0 0   Net earnings / employee   114 -14 31 -44 -10 -112 0 0