Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMA MORTEN BRØGGER 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1.3% 1.6% 0.8% 0.9% 1.1% 3.5% 18.2% 18.0%   Credit score (0-100)   81 76 90 88 85 52 8 8   Credit rating   A A A A A BBB B B   Credit limit (kDKK)   68.2 10.9 542.2 632.9 387.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,742 5,589 5,416 6,678 4,408 4,002 0.0 0.0   EBITDA   850 465 1,378 1,796 816 -173 0.0 0.0   EBIT   784 374 1,242 1,635 618 -362 0.0 0.0   Pre-tax profit (PTP)   724.2 266.9 1,186.0 1,681.2 488.9 -562.6 0.0 0.0   Net earnings   566.0 205.5 912.8 1,307.9 379.2 -445.0 0.0 0.0   Pre-tax profit without non-rec. items   724 267 1,186 1,681 489 -563 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   310 506 439 498 384 372 0.0 0.0   Shareholders equity total   3,849 3,946 4,748 5,943 6,287 -258 -383 -383   Interest-bearing liabilities   0.0 182 14.5 0.0 0.0 6,081 383 383   Balance sheet total (assets)   5,622 5,590 7,557 8,995 7,672 7,633 0.0 0.0   Net Debt   -1,194 -1,328 -2,038 -2,577 -3,045 3,221 383 383     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   5,742 5,589 5,416 6,678 4,408 4,002 0.0 0.0   Gross profit growth   -5.9% -2.7% -3.1% 23.3% -34.0% -9.2% -100.0% 0.0%   Employees   0 15 15 13 11 11 0 0   Employee growth %   0.0% 0.0% 0.0% -13.3% -15.4% 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)   5,622 5,590 7,557 8,995 7,672 7,633 0 0   Balance sheet change%   -38.4% -0.6% 35.2% 19.0% -14.7% -0.5% -100.0% 0.0%   Added value   849.8 464.7 1,378.4 1,796.0 779.3 -172.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,100 104 -204 -101 -312 -201 -372 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   13.6% 6.7% 22.9% 24.5% 14.0% -9.0% 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 %   10.6% 6.9% 18.9% 20.8% 8.2% -4.2% 0.0% 0.0%   ROI %   14.7% 9.6% 26.3% 29.4% 10.3% -4.8% 0.0% 0.0%   ROE %   15.6% 5.3% 21.0% 24.5% 6.2% -6.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   68.5% 70.6% 62.8% 66.1% 81.9% -3.3% -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, %   -140.5% -285.7% -147.8% -143.5% -373.1% -1,867.3% 0.0% 0.0%   Gearing %   0.0% 4.6% 0.3% 0.0% 0.0% -2,361.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 129.3% 58.1% 609.9% 0.0% 7.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.2 3.2 3.4 3.8 9.2 1.0 0.0 0.0   Current Ratio   3.2 3.2 3.5 3.8 9.3 1.0 0.0 0.0   Cash and cash equivalent   1,194.0 1,509.9 2,052.4 2,576.6 3,045.1 2,860.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   3,650.7 2,498.3 4,072.2 5,200.5 5,538.6 -1,130.3 -191.3 -191.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 31 92 138 71 -16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 31 92 138 74 -16 0 0   EBIT / employee   0 25 83 126 56 -33 0 0   Net earnings / employee   0 14 61 101 34 -40 0 0