Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER IVAN BERTHELSEN 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% 1.5% 5.2%   Bankruptcy risk   6.7% 8.0% 6.2% 7.1% 4.9% 8.6% 20.0% 16.1%   Credit score (0-100)   37 32 38 33 44 27 6 11   Credit rating   BBB BB BBB BBB BBB BB B BB   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   3,342 3,610 3,495 4,185 3,369 991 0.0 0.0   EBITDA   305 143 219 156 118 -448 0.0 0.0   EBIT   248 93.5 170 97.6 91.4 -492 0.0 0.0   Pre-tax profit (PTP)   124.8 -30.9 86.5 32.3 1.0 -641.2 0.0 0.0   Net earnings   124.8 -30.9 86.5 32.3 1.0 -641.2 0.0 0.0   Pre-tax profit without non-rec. items   125 -30.9 86.5 32.3 1.0 -641 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   593 543 494 728 1,037 715 0.0 0.0   Shareholders equity total   845 814 901 933 934 293 168 168   Interest-bearing liabilities   1,196 1,242 244 245 1,197 1,433 0.0 0.0   Balance sheet total (assets)   4,137 4,897 3,650 3,837 3,823 2,887 168 168   Net Debt   1,196 1,242 244 245 1,197 1,433 -168 -168     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   3,342 3,610 3,495 4,185 3,369 991 0.0 0.0   Gross profit growth   18.7% 8.0% -3.2% 19.8% -19.5% -70.6% -100.0% 0.0%   Employees   9 10 10 10 10 8 0 0   Employee growth %   0.0% 11.1% 0.0% 0.0% 0.0% -20.0% -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)   4,137 4,897 3,650 3,837 3,823 2,887 168 168   Balance sheet change%   -2.8% 18.4% -25.5% 5.1% -0.4% -24.5% -94.2% 0.0%   Added value   304.7 143.3 219.3 156.5 150.3 -448.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -114 -100 -99 175 282 -365 -715 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 -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 (%)   7.4% 2.6% 4.9% 2.3% 2.7% -49.7% 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 %   6.1% 2.2% 4.2% 3.0% 2.8% -14.2% 0.0% 0.0%   ROI %   12.7% 4.8% 10.5% 8.6% 6.2% -24.7% 0.0% 0.0%   ROE %   15.9% -3.7% 10.1% 3.5% 0.1% -104.5% 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 %   20.4% 16.6% 24.7% 24.3% 24.4% 10.5% 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, %   392.4% 866.3% 111.2% 156.8% 1,017.2% -319.4% 0.0% 0.0%   Gearing %   141.5% 152.5% 27.1% 26.3% 128.1% 489.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.7% 10.8% 12.3% 32.1% 14.7% 12.6% 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   1.1 1.1 1.2 1.1 1.0 0.9 0.0 0.0   Current Ratio   1.1 1.1 1.2 1.1 1.0 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   165.7 258.5 445.4 305.8 -127.4 -446.8 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   34 14 22 16 15 -56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   34 14 22 16 12 -56 0 0   EBIT / employee   28 9 17 10 9 -62 0 0   Net earnings / employee   14 -3 9 3 0 -80 0 0