Murermester Bloch Zeigermann ApS

 

Quicksearch
from your own companies




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

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2018/7
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  11.4% 6.7% 12.6% 8.7% 6.9%  
Credit score (0-100)  22 37 18 27 34  
Credit rating  BB BBB BB BB 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) 
2018
2018/7
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Net sales  0 0 0 0 0  
Gross profit  416 629 217 408 406  
EBITDA  55.3 151 -171 46.5 71.2  
EBIT  55.3 151 -171 46.5 71.2  
Pre-tax profit (PTP)  54.2 147.9 -173.9 41.8 69.0  
Net earnings  42.3 115.0 -136.4 29.8 53.8  
Pre-tax profit without non-rec. items  54.2 148 -174 41.8 69.0  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2018/7
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  92.3 186 50.0 79.7 134  
Interest-bearing liabilities  1.7 34.1 35.5 36.9 38.3  
Balance sheet total (assets)  195 405 323 557 478  

Net Debt  -72.8 -42.9 -147 -209 -121  
 
See the entire balance sheet

Volume 
2018
2018/7
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  416 629 217 408 406  
Gross profit growth  0.0% 51.2% -65.5% 87.8% -0.5%  
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)  195 405 323 557 478  
Balance sheet change%  0.0% 107.6% -20.2% 72.4% -14.2%  
Added value  55.3 151.0 -170.7 46.5 71.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

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

Profitability 
2018
2018/7
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
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 (%)  13.3% 24.0% -78.6% 11.4% 17.5%  
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 %  28.4% 50.4% -46.9% 10.6% 13.8%  
ROI %  58.8% 96.0% -124.1% 54.4% 49.4%  
ROE %  45.8% 82.5% -115.4% 45.9% 50.5%  

Solidity 
2018
2018/7
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Equity ratio %  47.3% 46.0% 13.0% 16.9% 28.0%  
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, %  -131.7% -28.4% 86.4% -449.1% -169.6%  
Gearing %  1.9% 18.3% 70.9% 46.2% 28.7%  
Net interest  0 0 0 0 0  
Financing costs %  124.6% 17.4% 9.3% 13.1% 5.8%  

Liquidity 
2018
2018/7
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Quick Ratio  2.1 2.0 1.1 1.4 1.4  
Current Ratio  2.1 2.2 1.2 1.2 1.4  
Cash and cash equivalent  74.5 77.0 182.9 245.9 159.1  

Capital use efficiency 
2018
2018/7
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
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  104.2 217.3 50.0 79.7 133.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2018/7
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Net sales / employee  0 0 0 0 0  
Added value / employee  55 151 -171 47 71  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  55 151 -171 47 71  
EBIT / employee  55 151 -171 47 71  
Net earnings / employee  42 115 -136 30 54