MURERFIRMAET ELNEGAARD ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.5% 2.3% 3.4% 2.7% 2.2%  
Credit score (0-100)  48 65 52 60 65  
Credit rating  BBB BBB BBB BBB 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) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  1,122 1,098 1,388 1,379 1,338  
EBITDA  116 338 74.5 176 442  
EBIT  56.5 295 21.3 142 423  
Pre-tax profit (PTP)  56.3 294.3 19.5 142.0 422.8  
Net earnings  43.9 229.5 14.9 110.8 329.8  
Pre-tax profit without non-rec. items  56.3 294 19.5 142 423  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 14.1 11.3 8.4 5.6  
Shareholders equity total  591 710 612 723 942  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,017 1,219 1,160 1,287 1,351  

Net Debt  -626 -916 -576 -964 -982  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,122 1,098 1,388 1,379 1,338  
Gross profit growth  42.0% -2.2% 26.5% -0.7% -3.0%  
Employees  3 3 3 3 3  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,017 1,219 1,160 1,287 1,351  
Balance sheet change%  33.8% 19.9% -4.8% 11.0% 4.9%  
Added value  115.8 338.0 74.5 195.7 442.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -103 -29 -56 -37 -22  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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 (%)  5.0% 26.9% 1.5% 10.3% 31.6%  
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 %  6.4% 26.4% 1.8% 11.6% 32.1%  
ROI %  9.8% 43.6% 3.1% 21.3% 50.8%  
ROE %  7.7% 35.3% 2.3% 16.6% 39.6%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  58.2% 58.3% 52.8% 56.2% 69.8%  
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, %  -539.9% -271.0% -772.7% -547.6% -222.1%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.4 2.5 2.0 2.2 3.2  
Current Ratio  2.5 2.5 2.1 2.3 3.3  
Cash and cash equivalent  625.5 915.9 575.7 964.4 982.2  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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  605.1 732.1 600.9 714.5 936.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  39 113 25 65 147  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  39 113 25 59 147  
EBIT / employee  19 98 7 47 141  
Net earnings / employee  15 76 5 37 110