Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danstone Murerfirma 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   14.1% 5.1% 6.5% 4.8% 1.6% 1.4% 10.4% 10.4%   Credit score (0-100)   17 44 36 44 74 77 23 23   Credit rating   BB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 3.2 17.9 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   4,590 1,736 1,742 1,535 1,850 2,668 0.0 0.0   EBITDA   -125 322 272 87.1 574 665 0.0 0.0   EBIT   -214 228 214 51.8 574 644 0.0 0.0   Pre-tax profit (PTP)   -220.6 203.0 190.8 110.7 500.8 638.4 0.0 0.0   Net earnings   -172.3 158.0 148.3 86.3 389.6 498.0 0.0 0.0   Pre-tax profit without non-rec. items   -221 203 191 111 501 638 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   434 220 238 154 84.1 62.5 0.0 0.0   Shareholders equity total   24.5 183 281 367 757 1,255 1,155 1,155   Interest-bearing liabilities   0.0 53.8 32.3 48.4 49.0 31.2 0.0 0.0   Balance sheet total (assets)   1,543 1,028 1,318 1,248 1,494 2,709 1,155 1,155   Net Debt   -41.3 -557 -161 -76.4 -343 -984 -1,155 -1,155     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   4,590 1,736 1,742 1,535 1,850 2,668 0.0 0.0   Gross profit growth   40.9% -62.2% 0.4% -11.9% 20.5% 44.2% -100.0% 0.0%   Employees   8 3 3 3 2 3 0 0   Employee growth %   33.3% -62.5% 0.0% 0.0% -33.3% 50.0% -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)   1,543 1,028 1,318 1,248 1,494 2,709 1,155 1,155   Balance sheet change%   42.9% -33.4% 28.3% -5.3% 19.7% 81.4% -57.4% 0.0%   Added value   -125.3 321.5 271.8 87.1 609.3 665.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   204 -307 -40 -119 -70 -43 -62 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 2.0 3.0 4.0 5.0 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 (%)   -4.7% 13.1% 12.3% 3.4% 31.0% 24.1% 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 %   -16.3% 17.7% 18.3% 9.8% 42.5% 31.1% 0.0% 0.0%   ROI %   -191.4% 174.7% 72.5% 30.4% 86.8% 59.3% 0.0% 0.0%   ROE %   -155.7% 152.6% 64.0% 26.6% 69.3% 49.5% 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 %   1.6% 17.8% 21.3% 29.4% 50.7% 46.3% 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, %   32.9% -173.1% -59.1% -87.7% -59.7% -147.9% 0.0% 0.0%   Gearing %   0.0% 29.5% 11.5% 13.2% 6.5% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 92.6% 54.4% 37.5% 169.3% 37.4% 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   0.7 1.0 1.1 1.2 2.1 1.8 0.0 0.0   Current Ratio   0.7 1.0 1.1 1.3 2.1 1.9 0.0 0.0   Cash and cash equivalent   41.3 610.3 192.9 124.8 392.0 1,015.0 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   -409.1 -37.8 84.9 270.0 738.2 1,237.9 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  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   -16 107 91 29 305 222 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -16 107 91 29 287 222 0 0   EBIT / employee   -27 76 71 17 287 215 0 0   Net earnings / employee   -22 53 49 29 195 166 0 0