Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JKP Murerentreprise 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   5.8% 9.1% 7.2% 6.9% 9.0% 11.4% 18.3% 18.1%   Credit score (0-100)   41 27 32 34 26 21 8 8   Credit rating   BBB BB BBB 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   495 189 344 381 621 242 0.0 0.0   EBITDA   25.0 -180 52.1 -6.6 246 -179 0.0 0.0   EBIT   19.9 -189 32.9 -22.6 231 -196 0.0 0.0   Pre-tax profit (PTP)   17.7 -196.1 31.1 -25.6 230.5 -198.8 0.0 0.0   Net earnings   14.2 -153.4 24.3 -19.9 179.6 -155.3 0.0 0.0   Pre-tax profit without non-rec. items   17.7 -196 31.1 -25.6 231 -199 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   9.6 75.4 56.1 40.0 25.0 41.4 0.0 0.0   Shareholders equity total   351 197 222 202 324 -31.3 -71.3 -71.3   Interest-bearing liabilities   0.0 5.8 6.0 0.0 14.0 152 71.3 71.3   Balance sheet total (assets)   472 342 346 239 512 243 0.0 0.0   Net Debt   -398 -131 -44.7 -96.3 -185 71.5 71.3 71.3     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   495 189 344 381 621 242 0.0 0.0   Gross profit growth   -44.9% -61.9% 82.6% 10.6% 63.1% -61.1% -100.0% 0.0%   Employees   2 1 2 1 1 1 0 0   Employee growth %   0.0% -50.0% 100.0% -50.0% 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)   472 342 346 239 512 243 0 0   Balance sheet change%   -24.0% -27.5% 1.1% -31.1% 114.7% -52.5% -100.0% 0.0%   Added value   25.0 -179.8 52.1 -6.6 247.2 -178.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 56 -39 -32 -30 -1 -41 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   4.0% -100.2% 9.5% -5.9% 37.2% -81.0% 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 %   3.6% -46.4% 9.9% -7.7% 61.6% -49.8% 0.0% 0.0%   ROI %   5.3% -68.0% 15.7% -10.5% 84.2% -78.3% 0.0% 0.0%   ROE %   3.8% -56.0% 11.6% -9.4% 68.4% -54.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   74.2% 61.2% 64.0% 84.5% 63.3% -11.4% -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, %   -1,595.4% 73.1% -85.6% 1,467.4% -75.3% -40.0% 0.0% 0.0%   Gearing %   0.0% 2.9% 2.7% 0.0% 4.3% -486.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 242.5% 49.5% 97.7% 11.5% 3.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.8 2.2 2.4 5.4 2.7 0.7 0.0 0.0   Current Ratio   3.8 1.9 2.4 5.4 2.7 0.7 0.0 0.0   Cash and cash equivalent   398.1 137.3 50.6 96.3 199.4 80.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   341.4 124.0 167.6 161.6 308.9 -72.7 -35.6 -35.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   12 -180 26 -7 247 -179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 -180 26 -7 246 -179 0 0   EBIT / employee   10 -189 16 -23 231 -196 0 0   Net earnings / employee   7 -153 12 -20 180 -155 0 0