Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER KRISTIAN WETCHE 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2%   Bankruptcy risk   3.0% 5.8% 7.3% 7.2% 5.8% 8.7% 19.7% 16.1%   Credit score (0-100)   59 41 34 33 38 27 5 11   Credit rating   BBB BBB BBB BBB BBB BB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,910 1,900 1,605 1,003 1,698 1,995 0.0 0.0   EBITDA   577 -198 174 -63.5 69.0 107 0.0 0.0   EBIT   439 -344 91.0 -105 49.7 88.4 0.0 0.0   Pre-tax profit (PTP)   422.8 -357.8 75.8 -118.7 41.6 77.0 0.0 0.0   Net earnings   329.5 -279.3 58.5 -93.5 32.3 4.9 0.0 0.0   Pre-tax profit without non-rec. items   423 -358 75.8 -119 41.6 77.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   297 200 77.5 36.4 17.2 48.4 0.0 0.0   Shareholders equity total   643 164 222 129 161 166 116 116   Interest-bearing liabilities   436 432 322 210 92.9 0.0 0.0 0.0   Balance sheet total (assets)   2,063 1,101 1,185 1,287 830 614 116 116   Net Debt   -215 -24.0 55.2 -450 -269 -49.4 -116 -116     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,910 1,900 1,605 1,003 1,698 1,995 0.0 0.0   Gross profit growth   19.5% -34.7% -15.5% -37.5% 69.3% 17.4% -100.0% 0.0%   Employees   0 6 4 5 5 5 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)   2,063 1,101 1,185 1,287 830 614 116 116   Balance sheet change%   35.5% -46.6% 7.6% 8.6% -35.5% -26.0% -81.2% 0.0%   Added value   577.0 -198.3 173.9 -63.5 90.8 107.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -235 -242 -206 -82 -38 12 -48 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   15.1% -18.1% 5.7% -10.4% 2.9% 4.4% 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 %   24.5% -21.7% 8.0% -8.5% 4.7% 12.2% 0.0% 0.0%   ROI %   45.5% -41.0% 16.0% -23.7% 16.8% 42.2% 0.0% 0.0%   ROE %   68.9% -69.3% 30.3% -53.3% 22.3% 3.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   32.0% 14.9% 19.3% 10.0% 19.4% 27.0% 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, %   -37.2% 12.1% 31.7% 708.3% -390.5% -46.1% 0.0% 0.0%   Gearing %   67.8% 263.8% 144.9% 163.1% 57.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.3% 4.1% 5.3% 5.4% 24.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.3 1.0 1.2 1.1 1.2 1.3 0.0 0.0   Current Ratio   1.2 1.0 1.2 1.1 1.2 1.3 0.0 0.0   Cash and cash equivalent   650.1 455.6 266.6 659.5 362.3 49.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   348.1 -36.8 144.6 92.2 143.7 117.4 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -33 43 -13 18 21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -33 43 -13 14 21 0 0   EBIT / employee   0 -57 23 -21 10 18 0 0   Net earnings / employee   0 -47 15 -19 6 1 0 0