Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. MØLLER MURER OG ENTREPRENØRER 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% 1.5% 1.5%   Bankruptcy risk   3.6% 3.1% 2.4% 3.1% 3.5% 5.2% 13.1% 12.8%   Credit score (0-100)   54 58 64 55 53 41 18 18   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   708 819 1,206 1,201 913 661 0.0 0.0   EBITDA   317 470 805 873 484 262 0.0 0.0   EBIT   317 470 805 873 484 262 0.0 0.0   Pre-tax profit (PTP)   181.5 551.9 793.5 972.7 476.6 260.7 0.0 0.0   Net earnings   130.9 427.1 607.0 755.3 362.5 203.6 0.0 0.0   Pre-tax profit without non-rec. items   182 552 793 973 477 261 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   510 914 720 611 380 231 0.0 0.0   Shareholders equity total   3,489 3,166 3,323 1,754 1,816 1,720 1,270 1,270   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,409 4,286 5,070 2,935 2,771 2,843 1,270 1,270   Net Debt   -2,721 -2,433 -2,403 -1,490 -1,425 -644 -1,270 -1,270     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   708 819 1,206 1,201 913 661 0.0 0.0   Gross profit growth   -46.0% 15.7% 47.2% -0.4% -24.0% -27.7% -100.0% 0.0%   Employees   8 8 7 6 7 7 0 0   Employee growth %   0.0% 0.0% -12.5% -14.3% 16.7% 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)   4,409 4,286 5,070 2,935 2,771 2,843 1,270 1,270   Balance sheet change%   -6.9% -2.8% 18.3% -42.1% -5.6% 2.6% -55.3% 0.0%   Added value   316.9 470.0 804.8 873.0 483.8 261.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -122 405 -194 -109 -231 -150 -231 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 (%)   44.8% 57.4% 66.7% 72.7% 53.0% 39.6% 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 %   8.6% 13.2% 18.1% 24.9% 17.1% 9.4% 0.0% 0.0%   ROI %   11.1% 17.0% 25.6% 38.2% 26.6% 14.6% 0.0% 0.0%   ROE %   3.7% 12.8% 18.7% 29.8% 20.3% 11.5% 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 %   79.1% 73.9% 65.5% 59.7% 65.5% 60.5% 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, %   -858.4% -517.7% -298.5% -170.7% -294.6% -246.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7,827.5% 739,633.3% 898,183.3% 778,400.0% 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   4.4 3.1 2.6 2.0 2.6 2.4 0.0 0.0   Current Ratio   4.4 3.2 2.6 2.1 2.6 2.4 0.0 0.0   Cash and cash equivalent   2,720.6 2,433.1 2,402.5 1,490.4 1,425.3 644.0 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   1,444.3 1,096.0 1,499.8 1,196.9 1,461.6 1,514.6 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   40 59 115 146 69 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 59 115 146 69 37 0 0   EBIT / employee   40 59 115 146 69 37 0 0   Net earnings / employee   16 53 87 126 52 29 0 0