Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET BAGGER ANDERSEN 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   2.9% 2.9% 1.8% 4.2% 2.6% 1.9% 10.9% 10.9%   Credit score (0-100)   60 60 71 47 61 68 22 22   Credit rating   BBB BBB A BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 1.2 0.0 0.0 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,657 1,693 2,337 1,309 1,867 2,034 0.0 0.0   EBITDA   146 204 693 -271 291 326 0.0 0.0   EBIT   127 160 674 -275 287 313 0.0 0.0   Pre-tax profit (PTP)   117.7 170.7 684.5 -251.3 272.2 310.3 0.0 0.0   Net earnings   91.8 131.7 526.8 -196.4 212.2 241.4 0.0 0.0   Pre-tax profit without non-rec. items   118 171 684 -251 272 310 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   9.3 18.4 14.4 10.4 6.3 190 0.0 0.0   Shareholders equity total   804 828 1,244 934 1,032 1,044 794 794   Interest-bearing liabilities   15.7 17.1 17.8 16.9 18.5 18.6 0.0 0.0   Balance sheet total (assets)   1,358 1,276 2,422 1,488 1,552 1,644 794 794   Net Debt   -918 -848 -1,898 -703 -1,302 -1,091 -794 -794     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,657 1,693 2,337 1,309 1,867 2,034 0.0 0.0   Gross profit growth   19.3% 2.2% 38.0% -44.0% 42.7% 9.0% -100.0% 0.0%   Employees   4 4 4 4 4 4 0 0   Employee growth %   -20.0% 0.0% 0.0% 0.0% 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)   1,358 1,276 2,422 1,488 1,552 1,644 794 794   Balance sheet change%   15.1% -6.0% 89.8% -38.6% 4.3% 5.9% -51.7% 0.0%   Added value   146.2 204.0 692.7 -270.7 290.6 326.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -38 -35 -23 -8 -8 171 -190 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   7.7% 9.5% 28.8% -21.0% 15.4% 15.4% 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 %   10.0% 13.2% 37.7% -12.6% 18.9% 19.6% 0.0% 0.0%   ROI %   16.4% 20.8% 66.2% -22.2% 28.7% 29.4% 0.0% 0.0%   ROE %   12.1% 16.1% 50.9% -18.0% 21.6% 23.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   59.2% 64.9% 51.4% 62.8% 66.5% 63.5% 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, %   -627.8% -415.7% -273.9% 259.9% -447.9% -334.3% 0.0% 0.0%   Gearing %   2.0% 2.1% 1.4% 1.8% 1.8% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   60.8% 15.9% 70.5% 33.9% 87.3% 17.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.3 2.6 1.9 2.5 2.8 2.4 0.0 0.0   Current Ratio   2.4 2.7 2.0 2.6 2.9 2.4 0.0 0.0   Cash and cash equivalent   933.5 865.2 1,915.5 720.3 1,320.3 1,109.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   755.9 756.6 1,139.0 864.7 977.5 830.0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   37 51 173 -68 73 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 51 173 -68 73 82 0 0   EBIT / employee   32 40 169 -69 72 78 0 0   Net earnings / employee   23 33 132 -49 53 60 0 0