Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER DAVID HARRITZ A/S 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   1.2% 1.5% 2.3% 3.0% 1.8% 1.1% 13.0% 13.0%   Credit score (0-100)   84 78 65 56 70 83 18 18   Credit rating   A A BBB BBB A A BB BB   Credit limit (kDKK)   141.0 21.8 0.1 0.0 1.9 223.7 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   5,754 5,012 4,921 5,150 5,254 5,761 0.0 0.0   EBITDA   1,053 777 800 342 879 1,178 0.0 0.0   EBIT   984 707 772 315 863 1,139 0.0 0.0   Pre-tax profit (PTP)   961.9 675.2 729.1 268.6 793.7 1,085.5 0.0 0.0   Net earnings   742.7 516.2 563.6 204.3 612.3 837.8 0.0 0.0   Pre-tax profit without non-rec. items   962 675 729 269 794 1,086 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   243 174 47.6 20.0 61.9 163 0.0 0.0   Shareholders equity total   2,045 2,061 1,125 929 1,441 1,879 379 379   Interest-bearing liabilities   374 561 687 880 981 1,213 0.0 0.0   Balance sheet total (assets)   4,161 4,380 4,144 4,072 4,796 5,084 379 379   Net Debt   -2,319 -2,929 -2,375 -2,081 -2,967 -2,758 -379 -379     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   5,754 5,012 4,921 5,150 5,254 5,761 0.0 0.0   Gross profit growth   5.6% -12.9% -1.8% 4.7% 2.0% 9.6% -100.0% 0.0%   Employees   11 11 10 14 11 11 0 0   Employee growth %   0.0% 0.0% -9.1% 40.0% -21.4% 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)   4,161 4,380 4,144 4,072 4,796 5,084 379 379   Balance sheet change%   1.3% 5.3% -5.4% -1.7% 17.8% 6.0% -92.5% 0.0%   Added value   1,053.4 776.7 799.5 342.4 890.8 1,177.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16 -139 -154 -55 26 62 -163 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 5.0 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 (%)   17.1% 14.1% 15.7% 6.1% 16.4% 19.8% 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 %   23.8% 16.6% 18.1% 7.7% 19.5% 23.2% 0.0% 0.0%   ROI %   43.5% 27.8% 34.4% 17.1% 40.5% 41.5% 0.0% 0.0%   ROE %   40.7% 25.1% 35.4% 19.9% 51.7% 50.5% 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 %   49.1% 47.1% 27.1% 22.8% 30.1% 37.0% 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, %   -220.1% -377.1% -297.1% -608.0% -337.6% -234.1% 0.0% 0.0%   Gearing %   18.3% 27.2% 61.1% 94.7% 68.1% 64.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 6.9% 6.9% 5.9% 7.5% 5.5% 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   1.9 1.8 1.4 1.3 1.4 1.5 0.0 0.0   Current Ratio   1.9 1.8 1.4 1.3 1.4 1.5 0.0 0.0   Cash and cash equivalent   2,692.9 3,490.4 3,062.9 2,961.6 3,948.2 3,970.8 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   1,826.8 1,915.2 1,105.0 931.7 1,384.7 1,719.3 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   96 71 80 24 81 107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   96 71 80 24 80 107 0 0   EBIT / employee   89 64 77 22 78 104 0 0   Net earnings / employee   68 47 56 15 56 76 0 0