Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER MICHAEL OLSEN ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2%   Bankruptcy risk   1.2% 7.0% 5.1% 3.4% 4.0% 3.6% 18.4% 20.5%   Credit score (0-100)   83 36 45 54 48 52 7 5   Credit rating   A BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   47.6 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,239 544 567 1,000 789 693 0.0 0.0   EBITDA   731 38.9 94.2 539 290 190 0.0 0.0   EBIT   589 -101 27.4 470 238 156 0.0 0.0   Pre-tax profit (PTP)   596.4 -138.7 22.0 466.2 227.4 146.5 0.0 0.0   Net earnings   470.5 -108.8 17.0 363.6 176.8 113.9 0.0 0.0   Pre-tax profit without non-rec. items   596 -139 22.0 466 227 147 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   488 332 265 212 160 126 0.0 0.0   Shareholders equity total   1,556 347 364 587 364 328 88.1 88.1   Interest-bearing liabilities   0.0 1.8 1.8 1.8 1.8 16.7 0.0 0.0   Balance sheet total (assets)   2,051 715 682 1,098 976 700 88.1 88.1   Net Debt   -1,343 -163 -182 -469 -382 -230 -88.1 -88.1     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,239 544 567 1,000 789 693 0.0 0.0   Gross profit growth   103.2% -56.1% 4.4% 76.2% -21.0% -12.2% -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)   2,051 715 682 1,098 976 700 88 88   Balance sheet change%   31.5% -65.1% -4.6% 61.0% -11.2% -28.2% -87.4% 0.0%   Added value   730.8 38.9 94.2 538.7 306.5 189.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -248 -296 -134 -122 -103 -68 -126 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   47.5% -18.6% 4.8% 47.0% 30.1% 22.5% 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 %   33.4% -7.3% 4.1% 53.2% 23.1% 18.6% 0.0% 0.0%   ROI %   42.9% -10.2% 7.5% 94.1% 47.8% 41.5% 0.0% 0.0%   ROE %   35.0% -11.4% 4.8% 76.5% 37.2% 32.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   75.8% 48.5% 53.3% 53.5% 37.3% 46.9% 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, %   -183.8% -419.7% -193.4% -87.1% -131.8% -121.2% 0.0% 0.0%   Gearing %   0.0% 0.5% 0.5% 0.3% 0.5% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4,269.4% 397.2% 437.9% 688.4% 105.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   5.2 1.1 1.5 2.3 1.5 1.8 0.0 0.0   Current Ratio   5.2 1.1 1.5 2.3 1.5 1.8 0.0 0.0   Cash and cash equivalent   1,343.0 165.1 184.0 471.1 383.4 246.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   247.7 42.7 131.5 508.0 277.4 258.3 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 39 94 539 306 190 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 39 94 539 290 190 0 0   EBIT / employee   0 -101 27 470 238 156 0 0   Net earnings / employee   0 -109 17 364 177 114 0 0