Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET JOHANNES ERIKSEN. KOLDING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 2.5% 1.5% 2.8% 1.9% 1.5% 8.4% 8.4%   Credit score (0-100)   73 62 75 59 69 77 29 29   Credit rating   A BBB A BBB A A BB BB   Credit limit (kDKK)   3.5 0.0 37.2 0.0 2.1 39.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   176 282 317 198 143 197 0.0 0.0   EBITDA   176 282 317 193 143 197 0.0 0.0   EBIT   27.8 168 213 170 121 173 0.0 0.0   Pre-tax profit (PTP)   456.6 100.2 752.7 -671.9 529.9 925.4 0.0 0.0   Net earnings   351.2 73.4 581.5 -667.9 529.9 732.7 0.0 0.0   Pre-tax profit without non-rec. items   457 100 753 -672 530 925 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,145 1,034 928 867 845 841 0.0 0.0   Shareholders equity total   7,249 7,223 7,748 7,023 7,494 8,165 7,963 7,963   Interest-bearing liabilities   580 545 442 408 437 408 0.0 0.0   Balance sheet total (assets)   8,019 7,980 8,565 7,795 8,144 8,984 7,963 7,963   Net Debt   -6,268 -6,386 -7,173 -6,392 -6,737 -7,287 -7,963 -7,963     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   176 282 317 198 143 197 0.0 0.0   Gross profit growth   45.8% 60.0% 12.6% -37.4% -28.1% 37.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,019 7,980 8,565 7,795 8,144 8,984 7,963 7,963   Balance sheet change%   2.5% -0.5% 7.3% -9.0% 4.5% 10.3% -11.4% 0.0%   Added value   176.0 281.6 317.0 193.0 143.6 196.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -317 -224 -211 -83 -43 -28 -841 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   15.8% 59.7% 67.2% 85.9% 84.8% 87.8% 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 %   5.9% 3.3% 9.3% 3.7% 7.0% 11.1% 0.0% 0.0%   ROI %   6.0% 3.4% 9.5% 3.8% 7.2% 11.5% 0.0% 0.0%   ROE %   4.9% 1.0% 7.8% -9.0% 7.3% 9.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   90.4% 90.6% 90.5% 90.1% 92.0% 91.0% 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, %   -3,560.9% -2,267.8% -2,262.6% -3,311.8% -4,720.3% -3,705.4% 0.0% 0.0%   Gearing %   8.0% 7.6% 5.7% 5.8% 5.8% 5.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 29.3% 2.7% 228.6% 6.2% 5.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   24.8 23.1 22.7 20.6 23.5 17.3 0.0 0.0   Current Ratio   24.8 22.8 22.7 20.6 23.5 17.1 0.0 0.0   Cash and cash equivalent   6,848.4 6,931.1 7,614.9 6,799.5 7,174.2 7,694.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   436.4 583.3 742.3 903.9 932.9 874.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0