Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAUN'S MURERFORRETNING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   11.2% 8.8% 11.7% 18.3% 11.7% 13.4% 18.3% 18.1%   Credit score (0-100)   23 29 20 7 20 16 8 8   Credit rating   BB BB BB B BB BB 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)  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   47.7 172 256 197 281 261 0.0 0.0   EBITDA   47.7 -17.9 5.3 -219 132 12.4 0.0 0.0   EBIT   41.7 -23.9 -0.7 -225 126 2.4 0.0 0.0   Pre-tax profit (PTP)   41.7 -23.9 -0.7 -224.5 126.2 2.4 0.0 0.0   Net earnings   41.7 -23.9 -0.7 -224.5 126.2 2.4 0.0 0.0   Pre-tax profit without non-rec. items   41.7 -23.9 -0.7 -225 126 2.4 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   24.0 18.0 12.0 6.0 39.8 29.8 0.0 0.0   Shareholders equity total   45.4 21.5 20.8 -204 -77.6 -75.1 -155 -155   Interest-bearing liabilities   0.0 0.0 0.0 210 200 108 155 155   Balance sheet total (assets)   69.9 42.8 20.8 35.2 140 47.7 0.0 0.0   Net Debt   -45.9 -24.8 -7.6 181 99.8 89.9 155 155     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   47.7 172 256 197 281 261 0.0 0.0   Gross profit growth   690.4% 260.0% 49.2% -23.2% 43.0% -7.0% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 -189.5 -250.7 -415.0 -148.9 -249.0 0.0 0.0   Balance sheet total (assets)   70 43 21 35 140 48 0 0   Balance sheet change%   98.9% -38.7% -51.5% 69.2% 298.1% -66.0% -100.0% 0.0%   Added value   47.7 171.6 256.0 196.5 281.1 261.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 -12 -12 -12 28 -20 -30 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 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 (%)   87.4% -13.9% -0.3% -114.2% 44.9% 0.9% 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 %   79.4% -42.4% -2.3% -172.9% 55.3% 1.4% 0.0% 0.0%   ROI %   169.6% -71.4% -3.5% -194.6% 61.5% 1.6% 0.0% 0.0%   ROE %   169.6% -71.4% -3.5% -802.4% 144.0% 2.6% 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 %   65.0% 50.3% 100.0% -85.3% -35.6% -61.2% -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, %   -96.2% 138.8% -145.2% -82.8% 75.5% 724.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -103.1% -257.9% -143.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.9 1.2 0.0 0.1 0.5 0.1 0.0 0.0   Current Ratio   1.9 1.2 0.0 0.1 0.5 0.1 0.0 0.0   Cash and cash equivalent   45.9 24.8 7.6 29.2 100.2 17.9 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   21.4 3.5 8.8 -209.7 -117.4 -104.9 -77.6 -77.6   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   0 0 0 0 0 261 0 0   Employee expenses / employee   0 0 0 0 0 -249 0 0   EBITDA / employee   0 0 0 0 0 12 0 0   EBIT / employee   0 0 0 0 0 2 0 0   Net earnings / employee   0 0 0 0 0 2 0 0