Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER MICHAEL OLSEN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   6.0% 5.4% 6.4% 5.3% 5.3% 5.0% 16.4% 16.4%   Credit score (0-100)   40 43 37 41 42 43 11 11   Credit rating   BBB BBB BBB BBB BBB BBB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   544 567 1,000 789 693 1,061 0.0 0.0   EBITDA   38.9 94.2 539 290 190 561 0.0 0.0   EBIT   -101 27.4 470 238 156 527 0.0 0.0   Pre-tax profit (PTP)   -138.7 22.0 466.2 227.4 146.5 518.9 0.0 0.0   Net earnings   -108.8 17.0 363.6 176.8 113.9 404.5 0.0 0.0   Pre-tax profit without non-rec. items   -139 22.0 466 227 147 519 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   332 265 212 160 126 113 0.0 0.0   Shareholders equity total   347 364 587 364 328 618 92.6 92.6   Interest-bearing liabilities   1.8 1.8 1.8 1.8 16.7 13.7 0.0 0.0   Balance sheet total (assets)   715 682 1,098 976 700 1,068 92.6 92.6   Net Debt   -163 -182 -469 -382 -230 -728 -92.6 -92.6     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   544 567 1,000 789 693 1,061 0.0 0.0   Gross profit growth   -56.1% 4.4% 76.2% -21.0% -12.2% 53.2% -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)   715 682 1,098 976 700 1,068 93 93   Balance sheet change%   -65.1% -4.6% 61.0% -11.2% -28.2% 52.5% -91.3% 0.0%   Added value   38.9 94.2 538.7 289.6 207.3 560.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -296 -134 -122 -103 -68 -47 -113 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -18.6% 4.8% 47.0% 30.1% 22.5% 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 %   -7.3% 4.1% 53.2% 23.1% 18.6% 59.6% 0.0% 0.0%   ROI %   -10.2% 7.5% 94.1% 47.8% 41.5% 101.5% 0.0% 0.0%   ROE %   -11.4% 4.8% 76.5% 37.2% 32.9% 85.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   48.5% 53.3% 53.5% 37.3% 46.9% 57.8% 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, %   -419.7% -193.4% -87.1% -131.8% -121.2% -129.8% 0.0% 0.0%   Gearing %   0.5% 0.5% 0.3% 0.5% 5.1% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4,269.4% 397.2% 437.9% 688.4% 105.4% 55.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.5 2.3 1.5 1.8 3.0 0.0 0.0   Current Ratio   1.1 1.5 2.3 1.5 1.8 3.0 0.0 0.0   Cash and cash equivalent   165.1 184.0 471.1 383.4 246.7 741.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   42.7 131.5 508.0 277.4 258.3 637.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   39 94 539 290 207 561 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 94 539 290 190 561 0 0   EBIT / employee   -101 27 470 238 156 527 0 0   Net earnings / employee   -109 17 364 177 114 404 0 0