Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER JENS VROU 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   1.9% 3.1% 1.4% 1.9% 4.1% 1.0% 9.7% 9.7%   Credit score (0-100)   72 58 77 69 49 85 26 26   Credit rating   A BBB A A BBB A BB BB   Credit limit (kDKK)   0.4 0.0 10.1 0.7 0.0 156.8 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   1,336 602 1,126 877 631 1,719 0.0 0.0   EBITDA   862 123 629 378 107 1,139 0.0 0.0   EBIT   802 61.4 504 242 -7.0 994 0.0 0.0   Pre-tax profit (PTP)   796.9 22.3 464.5 203.1 -44.9 966.9 0.0 0.0   Net earnings   667.5 16.5 362.1 156.1 -33.8 743.1 0.0 0.0   Pre-tax profit without non-rec. items   797 22.3 465 203 -44.9 967 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   233 172 630 507 594 501 0.0 0.0   Shareholders equity total   573 590 952 1,108 1,074 1,817 1,617 1,617   Interest-bearing liabilities   680 772 825 726 769 732 0.0 0.0   Balance sheet total (assets)   1,869 1,601 2,231 2,238 2,290 3,105 1,617 1,617   Net Debt   192 -203 83.5 -425 -43.8 -109 -1,617 -1,617     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   1,336 602 1,126 877 631 1,719 0.0 0.0   Gross profit growth   35.6% -54.9% 86.9% -22.1% -28.0% 172.5% -100.0% 0.0%   Employees   0 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)   1,869 1,601 2,231 2,238 2,290 3,105 1,617 1,617   Balance sheet change%   16.9% -14.4% 39.3% 0.3% 2.3% 35.6% -47.9% 0.0%   Added value   862.4 123.0 628.8 378.3 129.0 1,138.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -121 -122 333 -259 -28 -237 -501 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 -1.0 1.0 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 (%)   60.0% 10.2% 44.8% 27.6% -1.1% 57.8% 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 %   45.0% 3.5% 26.3% 10.8% -0.3% 36.9% 0.0% 0.0%   ROI %   64.7% 4.6% 31.4% 13.1% -0.4% 44.5% 0.0% 0.0%   ROE %   61.5% 2.8% 47.0% 15.2% -3.1% 51.4% 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 %   30.7% 36.8% 42.7% 49.5% 46.9% 58.5% 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, %   22.3% -164.9% 13.3% -112.3% -40.8% -9.6% 0.0% 0.0%   Gearing %   118.7% 131.0% 86.7% 65.6% 71.6% 40.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 5.4% 5.0% 5.0% 5.1% 3.8% 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   1.1 1.2 1.1 1.3 1.2 1.9 0.0 0.0   Current Ratio   1.3 1.4 1.3 1.6 1.4 2.1 0.0 0.0   Cash and cash equivalent   488.0 975.2 741.8 1,151.1 812.9 841.1 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   363.0 433.8 372.4 646.6 516.7 1,364.9 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   0 123 629 378 129 1,139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 123 629 378 107 1,139 0 0   EBIT / employee   0 61 504 242 -7 994 0 0   Net earnings / employee   0 16 362 156 -34 743 0 0