Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET BO ANDERSEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.0% 2.2% 3.2% 1.5% 3.3% 6.1% 20.6% 18.5%   Credit score (0-100)   59 68 57 75 53 38 1 1   Credit rating   BBB BBB BBB A BBB BBB B B   Credit limit (kDKK)   0.0 0.1 0.0 5.8 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,666 1,742 1,615 2,090 2,355 1,461 0.0 0.0   EBITDA   433 361 141 531 282 -159 0.0 0.0   EBIT   374 287 25.3 448 203 -208 0.0 0.0   Pre-tax profit (PTP)   372.4 287.4 25.3 440.4 200.1 -207.1 0.0 0.0   Net earnings   296.8 221.4 16.4 341.2 154.2 -172.6 0.0 0.0   Pre-tax profit without non-rec. items   372 287 25.3 440 200 -207 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   144 355 239 156 315 192 0.0 0.0   Shareholders equity total   637 728 544 886 690 367 -133 -133   Interest-bearing liabilities   0.0 92.9 303 110 0.0 34.3 133 133   Balance sheet total (assets)   1,541 1,316 1,288 1,938 1,494 722 0.0 0.0   Net Debt   -529 -325 -287 -1,085 -204 -92.6 133 133     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   1,666 1,742 1,615 2,090 2,355 1,461 0.0 0.0   Gross profit growth   67.4% 4.6% -7.3% 29.4% 12.7% -38.0% -100.0% 0.0%   Employees   3 4 4 4 4 3 0 0   Employee growth %   0.0% 33.3% 0.0% 0.0% 0.0% -25.0% -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)   1,541 1,316 1,288 1,938 1,494 722 0 0   Balance sheet change%   113.6% -14.6% -2.1% 50.4% -22.9% -51.7% -100.0% 0.0%   Added value   373.8 287.4 25.3 447.6 203.2 -207.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -118 137 -231 -166 80 -171 -192 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   22.4% 16.5% 1.6% 21.4% 8.6% -14.2% 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 %   33.0% 20.1% 1.9% 27.8% 11.8% -18.5% 0.0% 0.0%   ROI %   71.4% 38.9% 3.0% 48.5% 24.1% -37.5% 0.0% 0.0%   ROE %   60.8% 32.5% 2.6% 47.7% 19.6% -32.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   41.3% 55.3% 42.3% 45.7% 46.2% 50.8% -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, %   -122.3% -90.2% -203.4% -204.5% -72.3% 58.3% 0.0% 0.0%   Gearing %   0.0% 12.8% 55.7% 12.5% 0.0% 9.3% -100.0% 13,270.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 0.0% 0.0% 3.5% 5.7% 11.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.6 1.7 2.3 1.8 1.3 1.1 0.0 0.0   Current Ratio   1.6 1.7 2.3 1.8 1.3 1.1 0.0 0.0   Cash and cash equivalent   529.1 418.2 590.1 1,195.6 204.1 126.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   476.2 363.1 589.5 717.5 254.9 52.5 -66.4 -66.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   125 72 6 112 51 -69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   144 90 35 133 71 -53 0 0   EBIT / employee   125 72 6 112 51 -69 0 0   Net earnings / employee   99 55 4 85 39 -58 0 0