CVR number 27276172
Industry 43.9100 Roofing activities

MURERMESTRENE JOHANSEN & BODHOLDT ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  5.5% 5.5% 5.5% 5.5% 5.5%  
Bankruptcy risk  3.7% 3.4% 1.5% 1.2% 1.4%  
Credit score (0-100)  52 52 76 80 78  
Credit rating  BBB BBB A A A  
Credit limit (kDKK)  0.0 0.0 26.7 107.5 50.1  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  0.0 2,823 4,763 4,440 4,963  
EBITDA  403 186 1,847 1,322 1,034  
EBIT  403 58.0 1,714 1,124 856  
Pre-tax profit (PTP)  172.0 -98.0 1,639.0 1,046.0 803.7  
Net earnings  172.0 -74.0 1,263.0 814.0 650.6  
Pre-tax profit without non-rec. items  403 -98.0 1,639 1,046 804  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  0.0 4,314 4,493 5,082 4,904  
Shareholders equity total  2,490 2,266 3,329 3,743 4,143  
Interest-bearing liabilities  0.0 2,842 2,649 2,673 2,238  
Balance sheet total (assets)  10,161 5,973 7,228 7,857 7,607  
Net Debt  0.0 1,956 628 2,657 579  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 2,823 4,763 4,440 4,963  
Gross profit growth  0.0% 0.0% 68.7% -6.8% 11.8%  
Employees  5 5 5 6 7  
Employee growth %  -20.5% 4.1% -2.8% 10.6% 18.8%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  10,161 5,973 7,228 7,857 7,607  
Balance sheet change%  17.2% -41.2% 21.0% 8.7% -3.2%  
Added value  403.0 186.0 1,847.0 1,257.0 1,034.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 4,186 46 391 -356  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
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 (%)  0.0% 2.1% 36.0% 25.3% 17.3%  
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 %  4.3% 1.0% 26.5% 15.3% 11.6%  
ROI %  4.3% 1.1% 31.5% 18.6% 14.1%  
ROE %  6.9% -3.1% 45.1% 23.0% 16.5%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  100.0% 37.9% 46.1% 47.6% 54.5%  
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, %  0.0% 1,051.6% 34.0% 201.0% 56.0%  
Gearing %  0.0% 125.4% 79.6% 71.4% 54.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 12.6% 3.9% 4.1% 3.9%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.0 1.5 1.8 0.4 1.8  
Current Ratio  0.0 1.6 1.9 1.5 1.9  
Cash and cash equivalent  0.0 886.0 2,021.0 16.0 1,658.7  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
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  0.0 597.0 1,284.0 895.0 1,255.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  79 35 356 219 152  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  79 35 356 230 152  
EBIT / employee  79 11 330 196 126  
Net earnings / employee  34 -14 243 142 95