Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET SAND 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   8.0% 8.1% 7.5% 4.7% 4.3% 5.3% 11.7% 11.7%   Credit score (0-100)   32 30 31 45 47 42 20 20   Credit rating   BB BB BB BBB BBB BBB BB BB   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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   880 748 630 768 473 823 0.0 0.0   EBITDA   345 188 90.3 370 199 156 0.0 0.0   EBIT   345 188 90.3 370 199 156 0.0 0.0   Pre-tax profit (PTP)   278.2 665.6 -168.6 -35.2 497.2 -395.7 0.0 0.0   Net earnings   198.5 527.0 -168.6 -35.2 385.4 -265.1 0.0 0.0   Pre-tax profit without non-rec. items   278 666 -169 -35.2 497 -396 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   206 733 564 529 914 649 599 599   Interest-bearing liabilities   214 1,215 1,583 279 756 791 0.0 0.0   Balance sheet total (assets)   853 2,443 2,592 1,296 2,067 1,892 599 599   Net Debt   -352 -846 -655 -536 -459 48.0 -599 -599     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   880 748 630 768 473 823 0.0 0.0   Gross profit growth   85.7% -15.0% -15.8% 21.9% -38.4% 74.0% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   853 2,443 2,592 1,296 2,067 1,892 599 599   Balance sheet change%   47.6% 186.3% 6.1% -50.0% 59.5% -8.5% -68.3% 0.0%   Added value   344.9 188.0 90.3 369.9 199.3 156.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   39.2% 25.1% 14.3% 48.2% 42.1% 19.0% 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 %   48.2% 44.5% 34.1% 27.1% 31.2% 11.9% 0.0% 0.0%   ROI %   124.8% 61.9% 41.9% 35.7% 41.7% 14.9% 0.0% 0.0%   ROE %   186.1% 112.3% -26.0% -6.4% 53.4% -33.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   24.1% 30.0% 21.8% 40.8% 44.2% 34.3% 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, %   -102.2% -449.7% -725.9% -144.8% -230.5% 30.7% 0.0% 0.0%   Gearing %   103.8% 165.7% 280.5% 52.8% 82.7% 121.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   39.3% 9.4% 73.4% 60.5% 5.4% 81.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.3 1.4 1.3 1.7 1.9 1.5 0.0 0.0   Current Ratio   1.3 1.4 1.3 1.7 1.9 1.5 0.0 0.0   Cash and cash equivalent   566.1 2,060.3 2,238.2 814.9 1,215.5 743.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   205.9 -1,317.6 -1,670.1 58.0 -258.7 -93.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   345 188 90 370 100 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   345 188 90 370 100 78 0 0   EBIT / employee   345 188 90 370 100 78 0 0   Net earnings / employee   198 527 -169 -35 193 -133 0 0