Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERNE ApS

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   2.4% 2.0% 1.8% 1.4% 1.6% 1.3% 15.3% 15.1%   Credit score (0-100)   65 70 72 75 73 76 13 13   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.3 1.0 12.5 4.5 30.3 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   1,654 2,040 1,539 1,798 2,849 1,976 0.0 0.0   EBITDA   258 546 364 624 1,308 703 0.0 0.0   EBIT   228 511 338 592 1,208 646 0.0 0.0   Pre-tax profit (PTP)   226.2 506.0 334.0 596.3 1,218.5 649.0 0.0 0.0   Net earnings   176.5 394.7 259.5 555.2 950.4 509.3 0.0 0.0   Pre-tax profit without non-rec. items   226 506 334 596 1,219 649 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   90.3 53.8 72.8 55.0 158 244 0.0 0.0   Shareholders equity total   851 1,138 897 1,152 1,513 1,072 447 447   Interest-bearing liabilities   0.4 84.5 92.1 165 269 393 0.0 0.0   Balance sheet total (assets)   1,195 1,661 1,614 1,655 2,444 1,947 447 447   Net Debt   -637 -469 -101 -787 -873 -784 -447 -447     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   1,654 2,040 1,539 1,798 2,849 1,976 0.0 0.0   Gross profit growth   -18.9% 23.3% -24.6% 16.8% 58.5% -30.6% -100.0% 0.0%   Employees   4 4 3 3 3 3 0 0   Employee growth %   0.0% 0.0% -25.0% 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)   1,195 1,661 1,614 1,655 2,444 1,947 447 447   Balance sheet change%   1.6% 39.1% -2.8% 2.5% 47.7% -20.4% -77.0% 0.0%   Added value   257.8 546.0 363.5 624.0 1,239.5 702.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 -71 -7 -50 2 30 -244 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   13.8% 25.1% 22.0% 32.9% 42.4% 32.7% 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 %   19.2% 35.9% 21.1% 37.2% 60.3% 30.2% 0.0% 0.0%   ROI %   27.5% 49.1% 31.2% 52.4% 78.7% 40.2% 0.0% 0.0%   ROE %   21.6% 39.7% 25.5% 54.2% 71.3% 39.4% 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 %   71.3% 68.5% 55.6% 69.6% 61.9% 55.1% 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, %   -247.3% -85.8% -27.9% -126.1% -66.7% -111.6% 0.0% 0.0%   Gearing %   0.0% 7.4% 10.3% 14.3% 17.8% 36.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   354.4% 15.9% 13.0% 9.1% 7.5% 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   3.3 3.1 2.1 3.3 2.5 2.0 0.0 0.0   Current Ratio   3.3 3.1 2.1 3.3 2.5 2.0 0.0 0.0   Cash and cash equivalent   637.8 553.1 193.4 951.8 1,141.4 1,177.6 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   773.5 1,085.5 824.5 1,112.4 1,379.5 849.3 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   64 137 121 208 413 234 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   64 137 121 208 436 234 0 0   EBIT / employee   57 128 113 197 403 215 0 0   Net earnings / employee   44 99 86 185 317 170 0 0