Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERMESTER ERIK ANDERSEN HELSINGØR 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.3% 7.2% 7.1% 6.3% 5.8% 18.4% 20.6% 20.4%   Credit score (0-100)   40 36 35 38 39 7 4 4   Credit rating   BBB BBB BBB BBB BBB B 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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   761 430 299 374 445 33.9 0.0 0.0   EBITDA   -150 -89.5 32.1 51.6 76.0 -109 0.0 0.0   EBIT   -168 -116 5.1 24.6 49.0 -118 0.0 0.0   Pre-tax profit (PTP)   -156.1 -118.9 3.3 24.2 54.7 -117.7 0.0 0.0   Net earnings   -156.1 -118.9 3.3 24.2 54.7 -117.7 0.0 0.0   Pre-tax profit without non-rec. items   -156 -119 3.3 24.2 54.7 -118 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   117 90.0 63.0 36.0 9.0 0.0 0.0 0.0   Shareholders equity total   238 119 122 146 201 83.4 -117 -117   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 117 117   Balance sheet total (assets)   460 283 284 291 249 102 0.0 0.0   Net Debt   -285 -126 -120 -202 -105 -91.2 117 117     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   761 430 299 374 445 33.9 0.0 0.0   Gross profit growth   0.0% -43.6% -30.4% 25.1% 19.0% -92.4% -100.0% 0.0%   Employees   0 0 0 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   460 283 284 291 249 102 0 0   Balance sheet change%   0.0% -38.4% 0.3% 2.6% -14.6% -58.9% -100.0% 0.0%   Added value   -150.4 -89.5 32.1 51.6 76.0 -108.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   99 -54 -54 -54 -54 -18 0 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   -22.1% -27.1% 1.7% 6.6% 11.0% -347.3% 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 %   -33.9% -30.5% 2.4% 8.6% 20.4% -65.6% 0.0% 0.0%   ROI %   -65.6% -63.5% 5.6% 18.4% 31.8% -81.0% 0.0% 0.0%   ROE %   -65.6% -66.7% 2.7% 18.0% 31.5% -82.8% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   51.7% 42.0% 43.0% 50.2% 80.8% 81.5% -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, %   189.8% 141.3% -374.2% -390.6% -138.6% 83.8% 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   1.5 1.2 1.4 1.8 5.0 5.4 0.0 0.0   Current Ratio   1.5 1.2 1.4 1.8 5.0 5.4 0.0 0.0   Cash and cash equivalent   285.4 126.4 120.2 201.5 105.3 91.2 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   99.4 13.2 47.0 98.7 174.4 65.8 -58.3 -58.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 52 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 52 0 0 0 0   EBIT / employee   0 0 0 25 0 0 0 0   Net earnings / employee   0 0 0 24 0 0 0 0