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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   8.5% 6.9% 6.2% 4.9% 6.4% 24.1% 18.2% 18.0%   Credit score (0-100)   30 35 36 44 36 3 8 8   Credit rating   BB BBB BBB BBB BBB B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   537 541 566 720 650 287 0.0 0.0   EBITDA   141 55.4 80.2 184 86.3 -276 0.0 0.0   EBIT   141 55.4 80.2 184 86.3 -276 0.0 0.0   Pre-tax profit (PTP)   145.2 52.7 77.7 178.5 86.3 -277.5 0.0 0.0   Net earnings   112.9 41.0 60.9 138.9 67.2 -277.5 0.0 0.0   Pre-tax profit without non-rec. items   145 52.7 77.7 179 86.3 -277 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   182 223 284 423 240 -152 -277 -277   Interest-bearing liabilities   142 29.2 27.3 39.2 74.3 202 277 277   Balance sheet total (assets)   454 354 437 636 466 111 0.0 0.0   Net Debt   -276 -308 -369 -591 -367 107 277 277     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   537 541 566 720 650 287 0.0 0.0   Gross profit growth   76.0% 0.9% 4.6% 27.2% -9.8% -55.8% -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)   454 354 437 636 466 111 0 0   Balance sheet change%   30.4% -22.0% 23.4% 45.6% -26.7% -76.2% -100.0% 0.0%   Added value   141.1 55.4 80.2 183.8 86.3 -276.3 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   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   26.3% 10.2% 14.2% 25.5% 13.3% -96.3% 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 %   36.6% 13.7% 20.3% 34.3% 15.7% -75.8% 0.0% 0.0%   ROI %   54.5% 19.2% 28.5% 47.5% 22.2% -107.0% 0.0% 0.0%   ROE %   89.9% 20.2% 24.0% 39.3% 20.3% -158.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   40.1% 63.0% 65.1% 66.5% 51.5% -57.9% -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, %   -195.5% -555.7% -459.8% -321.7% -424.5% -38.7% 0.0% 0.0%   Gearing %   78.1% 13.1% 9.6% 9.3% 30.9% -132.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 3.2% 8.8% 16.0% 0.0% 0.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.7 2.7 2.8 3.0 2.0 0.4 0.0 0.0   Current Ratio   1.7 2.7 2.8 3.0 2.0 0.4 0.0 0.0   Cash and cash equivalent   418.1 337.0 396.2 630.7 440.8 95.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   177.7 218.7 279.7 418.5 235.8 -156.7 -138.7 -138.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   141 55 80 184 86 -276 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   141 55 80 184 86 -276 0 0   EBIT / employee   141 55 80 184 86 -276 0 0   Net earnings / employee   113 41 61 139 67 -277 0 0