Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET JAKOBSEN 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% 1.5% 5.2%   Bankruptcy risk   4.1% 2.4% 4.7% 3.9% 4.2% 4.2% 17.4% 14.2%   Credit score (0-100)   50 65 45 48 48 48 9 15   Credit rating   BBB BBB BBB BBB BBB BBB BB 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)  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   1,359 1,281 734 844 667 668 0.0 0.0   EBITDA   149 386 54.5 23.7 21.2 28.5 0.0 0.0   EBIT   58.8 281 20.5 13.6 15.5 26.2 0.0 0.0   Pre-tax profit (PTP)   43.3 268.3 13.3 9.4 6.4 9.0 0.0 0.0   Net earnings   33.6 208.7 10.3 7.4 4.8 6.9 0.0 0.0   Pre-tax profit without non-rec. items   43.3 268 13.3 9.4 6.4 9.0 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   524 494 460 210 205 202 0.0 0.0   Shareholders equity total   313 522 421 429 433 440 360 360   Interest-bearing liabilities   295 159 304 223 592 276 0.0 0.0   Balance sheet total (assets)   1,017 1,134 1,239 1,056 1,296 1,026 360 360   Net Debt   295 154 299 216 592 276 -360 -360     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   1,359 1,281 734 844 667 668 0.0 0.0   Gross profit growth   -11.0% -5.7% -42.7% 15.0% -21.0% 0.1% -100.0% 0.0%   Employees   4 3 3 2 2 2 0 0   Employee growth %   0.0% -25.0% 0.0% -33.3% 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)   1,017 1,134 1,239 1,056 1,296 1,026 360 360   Balance sheet change%   -12.6% 11.5% 9.2% -14.8% 22.8% -20.8% -64.9% 0.0%   Added value   149.4 386.4 54.5 23.7 25.6 28.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -165 -135 -68 -260 -11 -5 -202 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 5.0 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 (%)   4.3% 22.0% 2.8% 1.6% 2.3% 3.9% 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 %   5.4% 26.2% 1.7% 1.2% 1.3% 2.3% 0.0% 0.0%   ROI %   8.9% 40.8% 2.7% 1.9% 1.8% 2.9% 0.0% 0.0%   ROE %   11.4% 50.0% 2.2% 1.7% 1.1% 1.6% 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 %   30.8% 46.0% 34.0% 40.6% 33.4% 42.9% 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, %   197.6% 40.0% 547.7% 912.2% 2,796.7% 968.1% 0.0% 0.0%   Gearing %   94.3% 30.6% 72.1% 52.0% 136.6% 62.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 5.8% 3.1% 1.6% 2.2% 4.0% 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   0.8 1.2 0.9 1.2 1.1 1.3 0.0 0.0   Current Ratio   0.9 1.2 1.0 1.4 1.3 1.5 0.0 0.0   Cash and cash equivalent   0.0 5.0 5.0 6.9 0.0 0.0 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   -65.9 113.6 12.9 243.5 255.5 266.8 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   37 129 18 12 13 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 129 18 12 11 14 0 0   EBIT / employee   15 94 7 7 8 13 0 0   Net earnings / employee   8 70 3 4 2 3 0 0