Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murelita Danmark 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% 6.1% 6.1%   Bankruptcy risk   5.8% 2.4% 2.2% 4.0% 17.0% 30.9% 17.2% 17.2%   Credit score (0-100)   41 65 66 48 9 0 10 10   Credit rating   BBB BBB BBB BBB BB C BB BB   Credit limit (kDKK)   0.0 0.0 0.1 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   6,507 5,058 5,987 5,109 2,445 2,657 0.0 0.0   EBITDA   -154 1,167 1,549 357 -1,717 -2,130 0.0 0.0   EBIT   -207 1,082 1,462 325 -1,754 -2,172 0.0 0.0   Pre-tax profit (PTP)   -442.2 849.9 1,217.4 87.2 -2,140.6 -3,543.9 0.0 0.0   Net earnings   -364.5 645.1 923.1 34.9 -2,187.1 -3,103.9 0.0 0.0   Pre-tax profit without non-rec. items   -442 850 1,217 87.2 -2,141 -3,544 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   2,676 2,614 2,527 3,806 5,131 139 0.0 0.0   Shareholders equity total   357 1,002 1,490 1,525 -662 -3,766 -3,816 -3,816   Interest-bearing liabilities   598 227 215 1,736 2,404 2,441 3,816 3,816   Balance sheet total (assets)   5,172 6,544 5,945 7,761 6,913 9,138 0.0 0.0   Net Debt   -451 -1,102 -929 484 2,143 2,180 3,816 3,816     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   6,507 5,058 5,987 5,109 2,445 2,657 0.0 0.0   Gross profit growth   0.2% -22.3% 18.4% -14.7% -52.2% 8.7% -100.0% 0.0%   Employees   19 11 11 12 12 12 0 0   Employee growth %   0.0% -42.1% 0.0% 9.1% 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)   5,172 6,544 5,945 7,761 6,913 9,138 0 0   Balance sheet change%   -23.3% 26.5% -9.2% 30.5% -10.9% 32.2% -100.0% 0.0%   Added value   -153.8 1,167.3 1,549.2 357.4 -1,721.2 -2,130.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   168 -147 -175 1,247 1,288 -5,034 -139 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 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 (%)   -3.2% 21.4% 24.4% 6.4% -71.7% -81.7% 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 %   -3.5% 18.5% 23.4% 4.7% -22.9% -21.2% 0.0% 0.0%   ROI %   -6.9% 37.2% 46.4% 9.9% -61.9% -89.6% 0.0% 0.0%   ROE %   -57.0% 95.0% 74.1% 2.3% -51.8% -38.7% 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 %   6.9% 15.3% 25.1% 19.6% -8.7% -29.2% -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, %   293.0% -94.4% -59.9% 135.5% -124.8% -102.3% 0.0% 0.0%   Gearing %   167.6% 22.7% 14.4% 113.8% -363.1% -64.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   58.0% 56.4% 110.6% 24.4% 18.7% 56.6% 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   0.8 1.0 1.2 0.8 0.3 0.1 0.0 0.0   Current Ratio   0.8 1.0 1.2 0.8 0.3 0.8 0.0 0.0   Cash and cash equivalent   1,048.6 1,329.1 1,143.5 1,251.5 261.1 260.9 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   -459.4 56.7 477.8 -1,001.5 -4,661.2 -2,909.2 -1,908.1 -1,908.1   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   -8 106 141 30 -143 -178 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 106 141 30 -143 -178 0 0   EBIT / employee   -11 98 133 27 -146 -181 0 0   Net earnings / employee   -19 59 84 3 -182 -259 0 0