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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   3.4% 5.9% 4.7% 6.3% 4.8% 4.9% 13.0% 13.0%   Credit score (0-100)   55 39 44 37 44 44 18 18   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,281 734 844 667 668 766 0.0 0.0   EBITDA   386 54.5 23.7 21.2 28.5 63.3 0.0 0.0   EBIT   281 20.5 13.6 15.5 26.2 53.2 0.0 0.0   Pre-tax profit (PTP)   268.3 13.3 9.4 6.4 9.0 20.8 0.0 0.0   Net earnings   208.7 10.3 7.4 4.8 6.9 14.5 0.0 0.0   Pre-tax profit without non-rec. items   268 13.3 9.4 6.4 9.0 20.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   494 460 210 205 202 410 0.0 0.0   Shareholders equity total   522 421 429 433 440 455 375 375   Interest-bearing liabilities   159 304 223 592 276 546 0.0 0.0   Balance sheet total (assets)   1,134 1,239 1,056 1,296 1,026 1,383 375 375   Net Debt   154 299 216 592 276 546 -375 -375     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,281 734 844 667 668 766 0.0 0.0   Gross profit growth   -5.7% -42.7% 15.0% -21.0% 0.1% 14.7% -100.0% 0.0%   Employees   3 3 2 2 2 2 0 0   Employee growth %   -25.0% 0.0% -33.3% 0.0% 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)   1,134 1,239 1,056 1,296 1,026 1,383 375 375   Balance sheet change%   11.5% 9.2% -14.8% 22.8% -20.8% 34.8% -72.9% 0.0%   Added value   386.4 54.5 23.7 21.2 31.9 63.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -135 -68 -260 -11 -5 198 -410 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   22.0% 2.8% 1.6% 2.3% 3.9% 6.9% 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 %   26.2% 1.7% 1.2% 1.3% 2.3% 4.4% 0.0% 0.0%   ROI %   40.8% 2.7% 1.9% 1.8% 2.9% 6.0% 0.0% 0.0%   ROE %   50.0% 2.2% 1.7% 1.1% 1.6% 3.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   46.0% 34.0% 40.6% 33.4% 42.9% 32.9% 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, %   40.0% 547.7% 912.2% 2,796.7% 968.1% 863.2% 0.0% 0.0%   Gearing %   30.6% 72.1% 52.0% 136.6% 62.7% 120.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 3.1% 1.6% 2.2% 4.0% 7.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 0.9 1.2 1.1 1.3 1.0 0.0 0.0   Current Ratio   1.2 1.0 1.4 1.3 1.5 1.1 0.0 0.0   Cash and cash equivalent   5.0 5.0 6.9 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   113.6 12.9 243.5 255.5 266.8 79.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   129 18 12 11 16 32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   129 18 12 11 14 32 0 0   EBIT / employee   94 7 7 8 13 27 0 0   Net earnings / employee   70 3 4 2 3 7 0 0