MURERMESTER BJØRN ZACHARIASSEN ApS

 

Quicksearch
from your own companies




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

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  5.2% 5.2% 5.2% 5.2% 5.2%  
Bankruptcy risk  13.1% 11.4% 11.6% 13.2% 10.6%  
Credit score (0-100)  19 21 19 17 18  
Credit rating  BB BB BB BB BB  
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
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  57.1 6.2 -3.9 110 283  
EBITDA  32.5 6.2 -3.9 110 127  
EBIT  32.5 6.2 -3.9 110 127  
Pre-tax profit (PTP)  34.5 2.0 -8.9 102.1 125.3  
Net earnings  31.6 1.5 -7.0 79.6 96.7  
Pre-tax profit without non-rec. items  34.5 2.0 -8.9 102 125  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 27.3 27.3  
Shareholders equity total  -80.2 -78.7 -85.7 -6.1 90.6  
Interest-bearing liabilities  90.8 91.9 126 43.9 0.0  
Balance sheet total (assets)  41.6 35.2 40.1 89.0 189  

Net Debt  90.8 61.9 95.6 -15.0 -134  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  57.1 6.2 -3.9 110 283  
Gross profit growth  -73.0% -89.1% 0.0% 0.0% 158.1%  
Employees  0 0 0 0 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)  42 35 40 89 189  
Balance sheet change%  -74.7% -15.4% 13.9% 122.0% 112.8%  
Added value  32.5 6.2 -3.9 109.5 127.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -11 0 0 27 0  

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

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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 (%)  56.9% 100.0% 100.0% 100.0% 45.0%  
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% 5.3% -3.2% 99.2% 90.2%  
ROI %  39.4% 6.8% -3.6% 124.8% 175.1%  
ROE %  50.5% 3.9% -18.6% 123.4% 107.7%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -65.8% -69.1% -68.1% -6.4% 47.8%  
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, %  279.5% 997.0% -2,472.1% -13.7% -105.3%  
Gearing %  -113.2% -116.7% -146.6% -719.1% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  10.1% 4.6% 4.7% 8.8% 13.6%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.3 0.3 0.3 0.7 1.7  
Current Ratio  0.3 0.3 0.3 0.7 1.7  
Cash and cash equivalent  0.0 30.0 30.0 59.0 134.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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  -80.2 -78.7 -85.7 -27.4 69.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 127  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 127  
EBIT / employee  0 0 0 0 127  
Net earnings / employee  0 0 0 0 97