A.C. Murerforretning ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 6.7% 20.2% 4.2%  
Credit score (0-100)  0 0 35 5 48  
Credit rating  N/A N/A BBB B BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 2,213 1,887 2,341  
EBITDA  0.0 0.0 256 -303 407  
EBIT  0.0 0.0 256 -341 359  
Pre-tax profit (PTP)  0.0 0.0 204.1 -368.0 331.2  
Net earnings  0.0 0.0 153.8 -292.0 261.4  
Pre-tax profit without non-rec. items  0.0 0.0 235 -367 331  

 
See the entire income statement

Balance sheet (kDKK) 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12

Tangible assets total  0.0 0.0 85.2 141 103  
Shareholders equity total  0.0 0.0 194 -98.0 164  
Interest-bearing liabilities  0.0 0.0 0.0 105 0.0  
Balance sheet total (assets)  0.0 0.0 1,336 912 927  

Net Debt  0.0 0.0 -407 105 -386  
 
See the entire balance sheet

Volume 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 2,213 1,887 2,341  
Gross profit growth  0.0% 0.0% 0.0% -14.7% 24.1%  
Employees  0 0 5 0 5  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 1,336 912 927  
Balance sheet change%  0.0% 0.0% 0.0% -31.8% 1.6%  
Added value  0.0 0.0 255.7 -341.0 406.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 145 8 -96  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 1.0 -1.0 1.0  

Profitability 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 11.6% -18.1% 15.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% 19.1% -29.1% 37.0%  
ROI %  0.0% 0.0% 111.3% -203.1% 266.1%  
ROE %  0.0% 0.0% 79.4% -52.8% 48.6%  

Solidity 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
Equity ratio %  0.0% 0.0% 16.7% -9.7% 17.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% -159.0% -34.7% -94.9%  
Gearing %  0.0% 0.0% 0.0% -107.1% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 49.5% 52.4%  

Liquidity 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
Quick Ratio  0.0 0.0 1.1 0.5 0.7  
Current Ratio  0.0 0.0 1.0 0.6 0.9  
Cash and cash equivalent  0.0 0.0 406.7 0.0 386.1  

Capital use efficiency 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 -14.5 -387.0 -78.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 51 0 81  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 51 0 81  
EBIT / employee  0 0 51 0 72  
Net earnings / employee  0 0 31 0 52