Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PR Byg & Entreprise 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% 6.1% 6.1%   Bankruptcy risk   6.0% 2.0% 3.6% 3.6% 1.6% 8.8% 16.6% 16.2%   Credit score (0-100)   41 71 54 52 73 27 10 11   Credit rating   BBB A BBB BBB A BB BB BB   Credit limit (kDKK)   0.0 0.8 0.0 0.0 11.7 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   2,405 2,727 6,180 6,180 4,842 486 0.0 0.0   EBITDA   2,076 2,342 5,818 5,818 4,488 78.3 0.0 0.0   EBIT   2,076 2,332 5,783 5,783 4,379 68.6 0.0 0.0   Pre-tax profit (PTP)   2,052.8 2,404.4 5,812.6 5,812.6 4,571.1 161.7 0.0 0.0   Net earnings   1,597.1 1,863.5 4,520.3 4,520.3 3,556.2 125.4 0.0 0.0   Pre-tax profit without non-rec. items   2,053 2,404 5,813 5,813 4,571 162 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   0.0 137 339 339 445 0.0 0.0 0.0   Shareholders equity total   1,647 3,261 4,614 4,614 3,671 196 146 146   Interest-bearing liabilities   0.0 15.6 26.4 26.4 693 170 0.0 0.0   Balance sheet total (assets)   3,276 6,498 15,179 15,179 6,895 411 146 146   Net Debt   -976 -298 -2,070 -2,070 -1,782 164 -146 -146     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   2,405 2,727 6,180 6,180 4,842 486 0.0 0.0   Gross profit growth   0.0% 13.4% 126.6% 0.0% -21.6% -90.0% -100.0% 0.0%   Employees   1 1 1 1 1 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,276 6,498 15,179 15,179 6,895 411 146 146   Balance sheet change%   0.0% 98.4% 133.6% 0.0% -54.6% -94.0% -64.5% 0.0%   Added value   2,075.7 2,342.1 5,817.7 5,817.7 4,414.2 78.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 127 168 -35 -3 -454 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 4.0 5.0 5.0 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 (%)   86.3% 85.5% 93.6% 93.6% 90.4% 14.1% 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 %   63.4% 49.5% 53.9% 38.5% 41.6% 4.5% 0.0% 0.0%   ROI %   126.0% 98.2% 147.1% 125.4% 101.8% 7.0% 0.0% 0.0%   ROE %   97.0% 75.9% 114.8% 98.0% 85.8% 6.5% 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 %   50.3% 50.2% 30.4% 30.4% 53.2% 47.7% 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, %   -47.0% -12.7% -35.6% -35.6% -39.7% 209.8% 0.0% 0.0%   Gearing %   0.0% 0.5% 0.6% 0.6% 18.9% 86.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 193.9% 130.8% 104.1% 5.7% 0.7% 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   2.0 2.0 1.4 1.4 2.0 1.9 0.0 0.0   Current Ratio   2.0 2.0 1.4 1.4 2.0 1.9 0.0 0.0   Cash and cash equivalent   975.7 313.4 2,096.0 2,096.0 2,475.4 5.7 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   1,647.1 3,129.5 4,292.1 4,292.1 3,225.9 196.0 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  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   2,076 2,342 5,818 5,818 4,414 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,076 2,342 5,818 5,818 4,488 78 0 0   EBIT / employee   2,076 2,332 5,783 5,783 4,379 69 0 0   Net earnings / employee   1,597 1,864 4,520 4,520 3,556 125 0 0