Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMA JØRN LAURIDSEN 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% 5.2% 5.2%   Bankruptcy risk   2.5% 1.4% 1.6% 2.4% 2.0% 5.9% 11.1% 10.9%   Credit score (0-100)   64 80 75 62 68 38 22 22   Credit rating   BBB A A BBB A BBB BB BB   Credit limit (kDKK)   0.0 20.7 7.3 0.0 0.2 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   1,820 2,270 2,264 1,457 1,098 328 0.0 0.0   EBITDA   487 813 767 202 161 -178 0.0 0.0   EBIT   317 628 570 20.6 45.0 -290 0.0 0.0   Pre-tax profit (PTP)   313.9 626.5 553.1 16.1 42.8 -285.5 0.0 0.0   Net earnings   242.8 488.0 428.9 12.2 33.4 -222.6 0.0 0.0   Pre-tax profit without non-rec. items   314 626 553 16.1 42.8 -285 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   764 796 869 771 655 543 0.0 0.0   Shareholders equity total   987 1,367 1,685 1,585 1,504 1,163 916 916   Interest-bearing liabilities   1.8 4.8 0.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,346 2,304 2,756 2,041 1,880 1,412 916 916   Net Debt   -550 -932 -1,363 -680 -845 -720 -916 -916     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   1,820 2,270 2,264 1,457 1,098 328 0.0 0.0   Gross profit growth   -13.4% 24.7% -0.3% -35.6% -24.7% -70.1% -100.0% 0.0%   Employees   0 3 3 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   1,346 2,304 2,756 2,041 1,880 1,412 916 916   Balance sheet change%   11.8% 71.1% 19.6% -25.9% -7.9% -24.9% -35.1% 0.0%   Added value   486.7 813.1 766.9 202.1 226.6 -178.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   154 -154 -123 -279 -233 -224 -543 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 -1.0 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 (%)   17.4% 27.7% 25.2% 1.4% 4.1% -88.4% 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 %   24.9% 34.4% 22.6% 0.9% 2.4% -17.3% 0.0% 0.0%   ROI %   33.5% 51.5% 36.2% 1.2% 3.0% -20.9% 0.0% 0.0%   ROE %   26.4% 41.5% 28.1% 0.7% 2.2% -16.7% 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 %   73.3% 59.3% 61.2% 77.6% 80.0% 82.4% 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, %   -113.0% -114.6% -177.7% -336.4% -523.5% 403.9% 0.0% 0.0%   Gearing %   0.2% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   193.3% 65.3% 666.0% 2,117.3% 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   1.8 1.7 1.8 2.9 3.8 3.5 0.0 0.0   Current Ratio   1.8 1.7 1.8 3.1 3.8 3.5 0.0 0.0   Cash and cash equivalent   551.7 937.0 1,363.1 680.0 844.7 719.7 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   248.4 611.4 860.5 857.6 897.6 614.5 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   0 271 256 67 76 -89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 271 256 67 54 -89 0 0   EBIT / employee   0 209 190 7 15 -145 0 0   Net earnings / employee   0 163 143 4 11 -111 0 0