Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Thomas Bæksted 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   8.6% 7.6% 11.3% 5.5% 9.2% 24.7% 18.3% 18.1%   Credit score (0-100)   30 33 21 40 26 2 8 8   Credit rating   BB BB BB BBB BB 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)  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   511 654 569 1,330 1,290 143 0.0 0.0   EBITDA   24.0 130 -1.1 218 161 -277 0.0 0.0   EBIT   18.6 123 -8.6 180 124 -296 0.0 0.0   Pre-tax profit (PTP)   18.3 122.2 -9.5 175.9 120.3 -215.4 0.0 0.0   Net earnings   12.9 96.0 -12.9 137.5 89.9 -213.9 0.0 0.0   Pre-tax profit without non-rec. items   18.3 122 -9.5 176 120 -215 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   14.0 7.6 0.0 150 112 0.0 0.0 0.0   Shareholders equity total   63.8 147 38.8 176 152 -62.2 -112 -112   Interest-bearing liabilities   3.1 4.7 4.4 38.8 33.8 33.6 112 112   Balance sheet total (assets)   230 348 358 698 588 15.2 0.0 0.0   Net Debt   -19.1 -118 -325 -489 -46.6 28.5 112 112     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   511 654 569 1,330 1,290 143 0.0 0.0   Gross profit growth   -5.3% 28.0% -13.0% 133.5% -3.0% -88.9% -100.0% 0.0%   Employees   0 0 1 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% -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)   230 348 358 698 588 15 0 0   Balance sheet change%   -18.9% 51.2% 2.9% 95.0% -15.7% -97.4% -100.0% 0.0%   Added value   24.0 129.9 -1.1 217.8 161.2 -276.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9 -13 -15 112 -75 -131 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 -1.0 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 (%)   3.6% 18.9% -1.5% 13.6% 9.6% -206.6% 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 %   7.3% 42.7% -2.4% 34.2% 19.2% -64.2% 0.0% 0.0%   ROI %   18.6% 113.1% -8.8% 139.7% 61.6% -193.6% 0.0% 0.0%   ROE %   14.9% 91.2% -13.9% 127.9% 54.8% -256.3% 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 %   27.7% 42.2% 10.8% 25.3% 25.8% -80.4% -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, %   -79.6% -90.7% 30,941.7% -224.4% -28.9% -10.3% 0.0% 0.0%   Gearing %   4.9% 3.2% 11.2% 22.0% 22.3% -54.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 30.1% 20.7% 20.8% 9.6% 5.1% 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   1.3 1.7 1.1 1.1 1.1 0.2 0.0 0.0   Current Ratio   1.3 1.7 1.1 1.1 1.1 0.2 0.0 0.0   Cash and cash equivalent   22.3 122.4 329.2 527.5 80.4 5.2 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   49.6 139.2 38.8 26.6 41.0 -62.2 -56.1 -56.1   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   0 0 -1 109 81 -277 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -1 109 81 -277 0 0   EBIT / employee   0 0 -9 90 62 -296 0 0   Net earnings / employee   0 0 -13 69 45 -214 0 0