Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET MANIC 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   7.5% 9.7% 9.4% 7.1% 8.9% 9.0% 18.3% 18.1%   Credit score (0-100)   34 25 25 33 26 27 8 8   Credit rating   BB BB BB BBB BB BB 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   881 834 886 971 683 494 0.0 0.0   EBITDA   30.0 5.4 150 122 -167 -67.8 0.0 0.0   EBIT   22.5 -2.1 143 122 -167 -67.8 0.0 0.0   Pre-tax profit (PTP)   22.3 -2.2 141.9 120.1 -167.2 -70.0 0.0 0.0   Net earnings   13.4 -2.6 107.6 113.4 -162.8 -70.0 0.0 0.0   Pre-tax profit without non-rec. items   22.3 -2.2 142 120 -167 -70.0 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   18.1 10.6 3.1 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   133 131 238 352 189 59.1 -65.9 -65.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 65.9 65.9   Balance sheet total (assets)   376 533 494 571 391 299 0.0 0.0   Net Debt   -233 -350 -410 -219 -210 -106 65.9 65.9     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   881 834 886 971 683 494 0.0 0.0   Gross profit growth   -5.9% -5.3% 6.2% 9.6% -29.6% -27.6% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   376 533 494 571 391 299 0 0   Balance sheet change%   -24.8% 41.8% -7.2% 15.5% -31.5% -23.6% -100.0% 0.0%   Added value   30.0 5.4 150.5 122.4 -166.5 -67.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -15 -15 -3 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 -1.0 1.0 2.0 -1.0 -2.0 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 (%)   2.5% -0.2% 16.1% 12.6% -24.4% -13.7% 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 %   5.1% -0.5% 27.8% 23.0% -34.6% -19.6% 0.0% 0.0%   ROI %   17.7% -1.6% 76.9% 41.0% -61.0% -54.5% 0.0% 0.0%   ROE %   10.5% -2.0% 58.2% 38.4% -60.2% -56.4% 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 %   35.7% 24.6% 48.2% 61.6% 48.3% 19.8% -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, %   -777.2% -6,422.5% -272.4% -179.1% 126.2% 156.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.5 1.3 1.9 2.5 1.8 1.1 0.0 0.0   Current Ratio   1.4 1.3 1.9 2.5 1.8 1.1 0.0 0.0   Cash and cash equivalent   232.8 349.7 409.8 219.2 210.2 105.7 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   107.5 120.3 238.0 331.3 164.1 34.1 -33.0 -33.0   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   15 3 75 61 -83 -68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 3 75 61 -83 -68 0 0   EBIT / employee   11 -1 71 61 -83 -68 0 0   Net earnings / employee   7 -1 54 57 -81 -70 0 0