Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER LARS BJØRNSTAD ApS Estimate generation in progress, please wait... 0%

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   7.9% 5.6% 5.2% 4.1% 4.4% 4.1% 19.9% 19.5%   Credit score (0-100)   32 42 43 48 47 48 6 6   Credit rating   BB BBB BBB BBB BBB BBB 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   305 537 541 566 720 650 0.0 0.0   EBITDA   151 141 55.4 80.2 184 86.3 0.0 0.0   EBIT   151 141 55.4 80.2 184 86.3 0.0 0.0   Pre-tax profit (PTP)   150.9 145.2 52.7 77.7 178.5 86.3 0.0 0.0   Net earnings   113.3 112.9 41.0 60.9 138.9 67.2 0.0 0.0   Pre-tax profit without non-rec. items   151 145 52.7 77.7 179 86.3 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   69.1 182 223 284 423 240 0.1 0.1   Interest-bearing liabilities   144 142 29.2 27.3 39.2 74.3 0.0 0.0   Balance sheet total (assets)   348 454 354 437 636 466 0.1 0.1   Net Debt   -112 -276 -308 -369 -591 -367 -0.1 -0.1     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   305 537 541 566 720 650 0.0 0.0   Gross profit growth   371.1% 76.0% 0.9% 4.6% 27.2% -9.8% -100.0% 0.0%   Employees   1 1 1 1 1 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)   348 454 354 437 636 466 0 0   Balance sheet change%   193.8% 30.4% -22.0% 23.4% 45.6% -26.7% -100.0% 0.0%   Added value   151.2 141.1 55.4 80.2 183.8 86.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 4.0 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 (%)   49.6% 26.3% 10.2% 14.2% 25.5% 13.3% 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 %   59.3% 36.6% 13.7% 20.3% 34.3% 15.7% 0.0% 0.0%   ROI %   84.1% 54.5% 19.2% 28.5% 47.5% 22.2% 0.0% 0.0%   ROE %   120.8% 89.9% 20.2% 24.0% 39.3% 20.3% 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 %   19.9% 40.1% 63.0% 65.1% 66.5% 51.5% 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, %   -74.3% -195.5% -555.7% -459.8% -321.7% -424.5% 0.0% 0.0%   Gearing %   208.6% 78.1% 13.1% 9.6% 9.3% 30.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 1.0% 3.2% 8.8% 16.0% 0.0% 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   1.2 1.7 2.7 2.8 3.0 2.0 0.0 0.0   Current Ratio   1.2 1.7 2.7 2.8 3.0 2.0 0.0 0.0   Cash and cash equivalent   256.6 418.1 337.0 396.2 630.7 440.8 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   64.8 177.7 218.7 279.7 418.5 235.8 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   151 141 55 80 184 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   151 141 55 80 184 86 0 0   EBIT / employee   151 141 55 80 184 86 0 0   Net earnings / employee   113 113 41 61 139 67 0 0