Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER BJØRN ZACHARIASSEN 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   11.1% 13.1% 11.4% 11.6% 13.2% 10.6% 26.1% 25.7%   Credit score (0-100)   23 19 21 19 17 18 3 3   Credit rating   BB BB BB BB BB BB B B   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 2018/12 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   211 57.1 6.2 -3.9 110 283 0.0 0.0   EBITDA   98.1 32.5 6.2 -3.9 110 127 0.0 0.0   EBIT   90.9 32.5 6.2 -3.9 110 127 0.0 0.0   Pre-tax profit (PTP)   88.5 34.5 2.0 -8.9 102.1 125.3 0.0 0.0   Net earnings   88.3 31.6 1.5 -7.0 79.6 96.7 0.0 0.0   Pre-tax profit without non-rec. items   88.5 34.5 2.0 -8.9 102 125 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   11.1 0.0 0.0 0.0 27.3 27.3 0.0 0.0   Shareholders equity total   83.2 -80.2 -78.7 -85.7 -6.1 90.6 10.6 10.6   Interest-bearing liabilities   32.8 90.8 91.9 126 43.9 0.0 0.0 0.0   Balance sheet total (assets)   165 41.6 35.2 40.1 89.0 189 10.6 10.6   Net Debt   32.8 90.8 61.9 95.6 -15.0 -134 -10.6 -10.6     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   211 57.1 6.2 -3.9 110 283 0.0 0.0   Gross profit growth   0.0% -73.0% -89.1% 0.0% 0.0% 158.1% -100.0% 0.0%   Employees   0 0 0 0 0 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)   165 42 35 40 89 189 11 11   Balance sheet change%   215.2% -74.7% -15.4% 13.9% 122.0% 112.8% -94.4% 0.0%   Added value   98.1 32.5 6.2 -3.9 109.5 127.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 -11 0 0 27 0 -27 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 -1.0 1.0 2.0 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 (%)   43.1% 56.9% 100.0% 100.0% 100.0% 45.0% 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 %   85.3% 28.4% 5.3% -3.2% 99.2% 90.2% 0.0% 0.0%   ROI %   109.2% 39.4% 6.8% -3.6% 124.8% 175.1% 0.0% 0.0%   ROE %   130.4% 50.5% 3.9% -18.6% 123.4% 107.7% 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 %   50.5% -65.8% -69.1% -68.1% -6.4% 47.8% 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, %   33.5% 279.5% 997.0% -2,472.1% -13.7% -105.3% 0.0% 0.0%   Gearing %   39.5% -113.2% -116.7% -146.6% -719.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.7% 10.1% 4.6% 4.7% 8.8% 13.6% 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   1.9 0.3 0.3 0.3 0.7 1.7 0.0 0.0   Current Ratio   1.9 0.3 0.3 0.3 0.7 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 30.0 30.0 59.0 134.1 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   72.1 -80.2 -78.7 -85.7 -27.4 69.3 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   0 0 0 0 0 127 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 127 0 0   EBIT / employee   0 0 0 0 0 127 0 0   Net earnings / employee   0 0 0 0 0 97 0 0