Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMA IB CHRISTIANSEN ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   3.2% 4.6% 3.8% 2.3% 4.8% 4.4% 15.5% 15.2%   Credit score (0-100)   57 47 51 63 44 46 13 13   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   355 374 359 509 282 287 0.0 0.0   EBITDA   153 117 72.1 222 22.3 34.2 0.0 0.0   EBIT   94.5 58.3 25.0 197 -2.7 9.2 0.0 0.0   Pre-tax profit (PTP)   74.2 41.3 14.6 183.2 -19.0 -0.4 0.0 0.0   Net earnings   57.6 32.2 11.7 142.9 -15.0 -0.6 0.0 0.0   Pre-tax profit without non-rec. items   74.2 41.3 14.6 183 -19.0 -0.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   813 755 708 683 658 633 0.0 0.0   Shareholders equity total   434 466 477 620 605 605 480 480   Interest-bearing liabilities   558 262 281 297 346 0.0 0.0 0.0   Balance sheet total (assets)   1,153 1,025 977 1,329 1,289 718 480 480   Net Debt   426 95.6 154 -255 -117 -47.0 -480 -480     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   355 374 359 509 282 287 0.0 0.0   Gross profit growth   25.9% 5.5% -4.0% 41.5% -44.6% 1.8% -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)   1,153 1,025 977 1,329 1,289 718 480 480   Balance sheet change%   1.1% -11.1% -4.7% 36.1% -3.0% -44.3% -33.2% 0.0%   Added value   153.1 116.9 72.1 221.9 22.3 34.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -117 -117 -94 -50 -50 -50 -633 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   26.6% 15.6% 7.0% 38.7% -1.0% 3.2% 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 %   8.2% 5.4% 2.6% 17.1% -0.2% 0.9% 0.0% 0.0%   ROI %   9.6% 6.4% 3.3% 22.3% -0.3% 1.1% 0.0% 0.0%   ROE %   14.2% 7.2% 2.5% 26.0% -2.5% -0.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   37.6% 45.5% 48.9% 46.7% 46.9% 84.2% 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, %   278.2% 81.8% 213.1% -114.7% -525.5% -137.2% 0.0% 0.0%   Gearing %   128.7% 56.3% 59.0% 47.9% 57.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 4.2% 4.3% 4.8% 5.1% 5.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.5 0.5 0.6 1.0 1.0 1.4 0.0 0.0   Current Ratio   0.5 0.5 0.6 1.0 1.0 1.4 0.0 0.0   Cash and cash equivalent   132.2 166.7 127.8 551.4 463.4 47.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -331.9 -243.5 -185.9 -15.4 -3.4 22.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   153 117 72 222 22 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   153 117 72 222 22 34 0 0   EBIT / employee   94 58 25 197 -3 9 0 0   Net earnings / employee   58 32 12 143 -15 -1 0 0