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  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   4.3% 2.8% 5.4% 5.5% 6.8% 3.3% 18.6% 18.6%   Credit score (0-100)   49 59 40 41 34 55 7 7   Credit rating   BBB BBB BBB BBB BBB BBB 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   1,615 2,090 2,355 1,461 1,573 2,086 0.0 0.0   EBITDA   141 531 282 -159 124 420 0.0 0.0   EBIT   25.3 448 203 -208 71.8 367 0.0 0.0   Pre-tax profit (PTP)   25.3 440.4 200.1 -207.1 73.3 370.8 0.0 0.0   Net earnings   16.4 341.2 154.2 -172.6 52.9 287.3 0.0 0.0   Pre-tax profit without non-rec. items   25.3 440 200 -207 73.3 371 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   239 156 315 192 139 86.8 0.0 0.0   Shareholders equity total   544 886 690 367 420 707 7.5 7.5   Interest-bearing liabilities   303 110 0.0 34.3 34.3 34.3 0.0 0.0   Balance sheet total (assets)   1,288 1,938 1,494 722 969 1,423 7.5 7.5   Net Debt   -287 -1,085 -204 -92.6 29.5 -308 -7.5 -7.5     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   1,615 2,090 2,355 1,461 1,573 2,086 0.0 0.0   Gross profit growth   -7.3% 29.4% 12.7% -38.0% 7.7% 32.6% -100.0% 0.0%   Employees   4 4 4 3 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 0.0% 33.3% -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)   1,288 1,938 1,494 722 969 1,423 7 7   Balance sheet change%   -2.1% 50.4% -22.9% -51.7% 34.2% 46.8% -99.5% 0.0%   Added value   140.9 530.6 282.2 -158.7 120.6 420.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -231 -166 80 -171 -105 -105 -87 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 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 (%)   1.6% 21.4% 8.6% -14.2% 4.6% 17.6% 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 %   1.9% 27.8% 11.8% -18.5% 8.9% 31.1% 0.0% 0.0%   ROI %   3.0% 48.5% 24.1% -37.5% 17.6% 62.0% 0.0% 0.0%   ROE %   2.6% 47.7% 19.6% -32.7% 13.4% 51.0% 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 %   42.3% 45.7% 46.2% 50.8% 43.3% 49.7% 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, %   -203.4% -204.5% -72.3% 58.3% 23.7% -73.3% 0.0% 0.0%   Gearing %   55.7% 12.5% 0.0% 9.3% 8.2% 4.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.5% 5.7% 11.8% 5.7% 3.1% 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   2.3 1.8 1.3 1.1 1.3 1.7 0.0 0.0   Current Ratio   2.3 1.8 1.3 1.1 1.3 1.7 0.0 0.0   Cash and cash equivalent   590.1 1,195.6 204.1 126.9 4.7 342.2 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   589.5 717.5 254.9 52.5 158.0 501.6 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 2019/9 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   35 133 71 -53 40 105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 133 71 -53 41 105 0 0   EBIT / employee   6 112 51 -69 24 92 0 0   Net earnings / employee   4 85 39 -58 18 72 0 0