Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murermester Jesper Wissing 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   0.9% 1.7% 1.0% 1.7% 2.8% 1.8% 9.5% 9.5%   Credit score (0-100)   90 74 86 72 58 70 26 26   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   185.5 1.3 137.8 2.3 0.0 1.2 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   1,073 748 1,058 544 379 604 0.0 0.0   EBITDA   830 172 681 87.4 -50.3 223 0.0 0.0   EBIT   796 132 694 107 -52.2 598 0.0 0.0   Pre-tax profit (PTP)   774.5 110.8 707.9 118.8 -63.2 574.5 0.0 0.0   Net earnings   591.4 85.8 551.9 92.6 -49.4 448.1 0.0 0.0   Pre-tax profit without non-rec. items   774 111 708 119 -63.2 574 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   1,262 1,222 1,583 2,050 2,164 3,058 0.0 0.0   Shareholders equity total   1,797 1,483 2,189 1,782 1,633 2,081 1,956 1,956   Interest-bearing liabilities   585 593 565 537 547 799 0.0 0.0   Balance sheet total (assets)   2,846 2,338 3,377 2,620 2,428 3,318 1,956 1,956   Net Debt   -154 383 425 172 417 625 -1,956 -1,956     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   1,073 748 1,058 544 379 604 0.0 0.0   Gross profit growth   55.3% -30.3% 41.5% -48.6% -30.3% 59.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   2,846 2,338 3,377 2,620 2,428 3,318 1,956 1,956   Balance sheet change%   29.8% -17.8% 44.5% -22.4% -7.3% 36.7% -41.1% 0.0%   Added value   830.4 172.1 731.0 137.4 -21.7 654.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -75 -80 324 436 82 837 -3,058 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 -1.0 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 (%)   74.1% 17.7% 65.6% 19.7% -13.8% 98.9% 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 %   32.1% 6.1% 25.3% 4.4% -2.0% 20.8% 0.0% 0.0%   ROI %   36.9% 6.9% 28.8% 5.0% -2.2% 21.9% 0.0% 0.0%   ROE %   38.1% 5.2% 30.1% 4.7% -2.9% 24.1% 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 %   63.1% 63.4% 64.8% 68.0% 67.2% 62.8% 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, %   -18.5% 222.6% 62.4% 196.7% -828.4% 279.9% 0.0% 0.0%   Gearing %   32.5% 40.0% 25.8% 30.1% 33.5% 38.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 7.9% 2.7% 2.5% 2.1% 3.5% 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   3.6 4.7 3.4 2.9 1.4 0.5 0.0 0.0   Current Ratio   3.6 4.8 3.5 2.9 1.5 0.5 0.0 0.0   Cash and cash equivalent   738.3 210.1 140.0 364.8 129.8 174.8 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   1,146.5 882.9 1,274.6 374.9 82.3 -261.5 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   830 172 731 137 -22 654 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   830 172 681 87 -50 223 0 0   EBIT / employee   796 132 694 107 -52 598 0 0   Net earnings / employee   591 86 552 93 -49 448 0 0