MURERFIRMAET POUL-ERIK CHRISTENSEN ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.3% 1.7% 1.7% 2.4% 14.2%  
Credit score (0-100)  82 74 74 65 15  
Credit rating  A A A BBB BB  
Credit limit (kDKK)  58.8 2.3 1.5 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12

Net sales  0 0 0 0 0  
Gross profit  4,490 3,332 2,746 979 245  
EBITDA  1,278 701 583 348 48.8  
EBIT  1,073 658 442 225 -109  
Pre-tax profit (PTP)  1,103.1 675.0 442.9 202.4 -113.9  
Net earnings  857.7 525.6 344.7 156.8 -89.3  
Pre-tax profit without non-rec. items  1,103 675 443 202 -114  

 
See the entire income statement

Balance sheet (kDKK) 
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12

Tangible assets total  1,096 711 530 416 108  
Shareholders equity total  2,127 1,403 747 282 35.7  
Interest-bearing liabilities  0.0 266 168 739 0.0  
Balance sheet total (assets)  3,919 2,896 1,660 1,422 252  

Net Debt  -1,016 -937 -803 -149 -45.9  
 
See the entire balance sheet

Volume 
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  4,490 3,332 2,746 979 245  
Gross profit growth  0.0% -25.8% -17.6% -64.4% -74.9%  
Employees  8 7 7 2 1  
Employee growth %  0.0% -12.5% 0.0% -71.4% -50.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,919 2,896 1,660 1,422 252  
Balance sheet change%  0.0% -26.1% -42.7% -14.4% -82.2%  
Added value  1,277.9 701.1 583.4 366.5 48.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  891 -428 -323 -236 -466  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 -1.0  

Profitability 
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  23.9% 19.7% 16.1% 23.0% -44.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  28.1% 19.9% 19.8% 14.7% -13.0%  
ROI %  51.4% 35.1% 33.6% 22.2% -19.4%  
ROE %  40.3% 29.8% 32.1% 30.5% -56.2%  

Solidity 
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
Equity ratio %  54.3% 48.4% 45.0% 19.8% 14.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -79.5% -133.6% -137.6% -42.9% -94.0%  
Gearing %  0.0% 19.0% 22.5% 262.3% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 1.7% 3.6% 5.3% 1.3%  

Liquidity 
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
Quick Ratio  1.6 1.5 1.3 0.9 0.7  
Current Ratio  1.6 1.5 1.3 0.9 0.7  
Cash and cash equivalent  1,015.6 1,202.9 971.3 888.6 45.9  

Capital use efficiency 
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,050.4 738.2 270.6 -84.5 -55.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
Net sales / employee  0 0 0 0 0  
Added value / employee  160 100 83 183 49  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  160 100 83 174 49  
EBIT / employee  134 94 63 112 -109  
Net earnings / employee  107 75 49 78 -89