CVR number 26427576
Industry 43.9100 Roofing activities

MURERFIRMAET BAGGER ANDERSEN 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  3.0% 5.0% 3.8% 3.1% 2.6%  
Credit score (0-100)  57 42 50 56 62  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
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  2,337 1,309 1,867 2,034 2,275  
EBITDA  693 -271 291 326 429  
EBIT  674 -275 287 313 391  
Pre-tax profit (PTP)  684.5 -251.3 272.2 310.3 379.5  
Net earnings  526.8 -196.4 212.2 241.4 290.5  
Pre-tax profit without non-rec. items  684 -251 272 310 379  
 
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  14.4 10.4 6.3 190 153  
Shareholders equity total  1,244 934 1,032 1,044 1,212  
Interest-bearing liabilities  17.8 16.9 18.5 18.6 17.4  
Balance sheet total (assets)  2,422 1,488 1,552 1,644 1,910  
Net Debt  -1,898 -703 -1,302 -1,091 -1,070  
 
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  2,337 1,309 1,867 2,034 2,275  
Gross profit growth  38.0% -44.0% 42.7% 9.0% 11.8%  
Employees  4 4 4 4 4  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,422 1,488 1,552 1,644 1,910  
Balance sheet change%  89.8% -38.6% 4.3% 5.9% 16.2%  
Added value  692.7 -270.7 290.6 317.4 428.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -23 -8 -8 171 -76  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 -1.0 1.0 2.0 3.0  

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 (%)  28.8% -21.0% 15.4% 15.4% 17.2%  
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 %  37.7% -12.6% 18.9% 19.6% 22.2%  
ROI %  66.2% -22.2% 28.7% 29.4% 33.8%  
ROE %  50.9% -18.0% 21.6% 23.3% 25.8%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  51.4% 62.8% 66.5% 63.5% 63.5%  
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, %  -273.9% 259.9% -447.9% -334.3% -249.5%  
Gearing %  1.4% 1.8% 1.8% 1.8% 1.4%  
Net interest  0 0 0 0 0  
Financing costs %  70.5% 33.9% 87.3% 19.1% 83.3%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  1.9 2.5 2.8 2.4 2.5  
Current Ratio  2.0 2.6 2.9 2.4 2.5  
Cash and cash equivalent  1,915.5 720.3 1,320.3 1,109.3 1,087.4  

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  1,139.0 864.7 977.5 830.0 1,047.8  
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  173 -68 73 79 107  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  173 -68 73 82 107  
EBIT / employee  169 -69 72 78 98  
Net earnings / employee  132 -49 53 60 73