MURERFIRMA IB CHRISTIANSEN ApS

 

Quicksearch
from your own companies




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

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.6% 3.8% 2.3% 4.8% 4.4%  
Credit score (0-100)  47 51 63 44 46  
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
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Gross profit  374 359 509 282 287  
EBITDA  117 72.1 222 22.3 34.2  
EBIT  58.3 25.0 197 -2.7 9.2  
Pre-tax profit (PTP)  41.3 14.6 183.2 -19.0 -0.4  
Net earnings  32.2 11.7 142.9 -15.0 -0.6  
Pre-tax profit without non-rec. items  41.3 14.6 183 -19.0 -0.4  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Tangible assets total  755 708 683 658 633  
Shareholders equity total  466 477 620 605 605  
Interest-bearing liabilities  262 281 297 346 0.0  
Balance sheet total (assets)  1,025 977 1,329 1,289 718  

Net Debt  95.6 154 -255 -117 -47.0  
 
See the entire balance sheet

Volume 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  374 359 509 282 287  
Gross profit growth  5.5% -4.0% 41.5% -44.6% 1.8%  
Employees  1 1 1 1 1  
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)  1,025 977 1,329 1,289 718  
Balance sheet change%  -11.1% -4.7% 36.1% -3.0% -44.3%  
Added value  116.9 72.1 221.9 22.3 34.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -117 -94 -50 -50 -50  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 -1.0 1.0  

Profitability 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
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 (%)  15.6% 7.0% 38.7% -1.0% 3.2%  
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 %  5.4% 2.6% 17.1% -0.2% 0.9%  
ROI %  6.4% 3.3% 22.3% -0.3% 1.1%  
ROE %  7.2% 2.5% 26.0% -2.5% -0.1%  

Solidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Equity ratio %  45.5% 48.9% 46.7% 46.9% 84.2%  
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, %  81.8% 213.1% -114.7% -525.5% -137.2%  
Gearing %  56.3% 59.0% 47.9% 57.2% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  4.2% 4.3% 4.8% 5.1% 5.6%  

Liquidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Quick Ratio  0.5 0.6 1.0 1.0 1.4  
Current Ratio  0.5 0.6 1.0 1.0 1.4  
Cash and cash equivalent  166.7 127.8 551.4 463.4 47.0  

Capital use efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
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  -243.5 -185.9 -15.4 -3.4 22.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales / employee  0 0 0 0 0  
Added value / employee  117 72 222 22 34  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  117 72 222 22 34  
EBIT / employee  58 25 197 -3 9  
Net earnings / employee  32 12 143 -15 -1