Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET BAARUP 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2%   Bankruptcy risk   6.3% 8.7% 3.0% 19.3% 10.0% 13.3% 20.4% 18.1%   Credit score (0-100)   40 30 59 6 23 16 4 8   Credit rating   BBB BB BBB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,625 1,284 1,415 1,028 340 -292 0.0 0.0   EBITDA   335 64.2 305 -108 15.0 -294 0.0 0.0   EBIT   307 29.8 275 -177 1.3 -294 0.0 0.0   Pre-tax profit (PTP)   280.1 23.6 258.0 -188.2 -1.2 -302.3 0.0 0.0   Net earnings   215.6 17.5 200.2 -188.2 -1.2 -281.4 0.0 0.0   Pre-tax profit without non-rec. items   280 23.6 258 -188 -1.2 -302 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   74.0 89.0 59.3 13.6 0.0 0.0 0.0 0.0   Shareholders equity total   252 269 470 -62.7 -63.8 -1.2 -126 -126   Interest-bearing liabilities   36.1 0.0 15.4 0.0 447 319 126 126   Balance sheet total (assets)   1,198 1,088 1,007 535 736 319 0.0 0.0   Net Debt   36.1 -3.4 15.4 -9.1 293 319 126 126     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,625 1,284 1,415 1,028 340 -292 0.0 0.0   Gross profit growth   66.4% -21.0% 10.2% -27.3% -67.0% 0.0% 0.0% 0.0%   Employees   4 4 0 0 0 1 0 0   Employee growth %   -20.0% 0.0% -100.0% 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)   1,198 1,088 1,007 535 736 319 0 0   Balance sheet change%   -65.3% -9.2% -7.5% -46.8% 37.5% -56.7% -100.0% 0.0%   Added value   335.2 64.2 305.3 -108.1 70.1 -294.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,482 -19 -60 -114 -27 0 0 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   18.9% 2.3% 19.5% -17.2% 0.4% 100.7% 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 %   13.2% 4.6% 26.3% -22.0% 0.2% -52.2% 0.0% 0.0%   ROI %   21.9% 18.8% 73.1% -70.6% 0.6% -74.8% 0.0% 0.0%   ROE %   50.7% 6.7% 54.2% -37.5% -0.2% -53.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   21.0% 24.7% 46.6% -10.5% -8.0% -0.4% -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, %   10.8% -5.3% 5.0% 8.5% 1,954.0% -108.4% 0.0% 0.0%   Gearing %   14.3% 0.0% 3.3% 0.0% -699.6% -25,872.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 159.3% 227.3% 147.2% 1.1% 2.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.2 1.2 1.7 0.9 0.9 1.0 0.0 0.0   Current Ratio   1.2 1.2 1.8 0.9 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 3.4 0.0 9.1 154.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   172.0 174.5 404.5 -65.7 -53.2 -1.2 -63.1 -63.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   84 16 0 0 0 -294 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   84 16 0 0 0 -294 0 0   EBIT / employee   77 7 0 0 0 -294 0 0   Net earnings / employee   54 4 0 0 0 -281 0 0