Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OUE MURERFORRETNING 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   3.6% 2.3% 2.8% 2.9% 2.2% 2.8% 11.1% 10.9%   Credit score (0-100)   54 66 59 57 65 59 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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   3,476 2,572 2,296 2,108 2,829 2,385 0.0 0.0   EBITDA   1,243 493 545 846 1,514 901 0.0 0.0   EBIT   1,118 348 368 672 1,304 647 0.0 0.0   Pre-tax profit (PTP)   1,092.5 322.6 350.5 643.7 1,262.1 625.2 0.0 0.0   Net earnings   850.9 250.7 273.3 501.4 986.5 448.2 0.0 0.0   Pre-tax profit without non-rec. items   1,092 323 351 644 1,262 625 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   1,247 1,106 1,012 962 1,045 865 0.0 0.0   Shareholders equity total   1,542 1,299 1,462 1,850 2,722 3,053 928 928   Interest-bearing liabilities   259 240 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,821 2,387 3,210 4,750 3,425 4,350 928 928   Net Debt   -840 -15.7 -1,487 -1,562 -1,941 -2,378 -928 -928     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   3,476 2,572 2,296 2,108 2,829 2,385 0.0 0.0   Gross profit growth   22.8% -26.0% -10.7% -8.2% 34.2% -15.7% -100.0% 0.0%   Employees   6 6 4 3 3 3 0 0   Employee growth %   0.0% 0.0% -33.3% -25.0% 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)   2,821 2,387 3,210 4,750 3,425 4,350 928 928   Balance sheet change%   3.1% -15.4% 34.5% 48.0% -27.9% 27.0% -78.7% 0.0%   Added value   1,242.8 493.5 544.7 846.3 1,477.9 901.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   195 -287 -270 -224 -127 -434 -865 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 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 (%)   32.2% 13.5% 16.0% 31.9% 46.1% 27.1% 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 %   40.2% 13.3% 13.1% 16.9% 31.9% 16.7% 0.0% 0.0%   ROI %   65.0% 18.7% 20.8% 32.9% 50.9% 21.7% 0.0% 0.0%   ROE %   63.3% 17.6% 19.8% 30.3% 43.1% 15.5% 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 %   60.7% 61.5% 45.5% 39.0% 79.5% 70.2% 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, %   -67.6% -3.2% -272.9% -184.5% -128.2% -263.8% 0.0% 0.0%   Gearing %   16.8% 18.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.1% 10.0% 14.5% 0.0% 0.0% 0.0% 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   1.6 1.8 1.5 1.5 3.8 2.9 0.0 0.0   Current Ratio   1.7 1.8 1.5 1.6 3.9 2.9 0.0 0.0   Cash and cash equivalent   1,098.9 255.7 1,486.5 1,561.6 1,941.2 2,377.6 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   622.3 588.2 768.0 1,350.6 1,763.0 2,292.6 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  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   207 82 136 282 493 300 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   207 82 136 282 505 300 0 0   EBIT / employee   186 58 92 224 435 216 0 0   Net earnings / employee   142 42 68 167 329 149 0 0