Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendommen Bygmarken 9 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% 0.3% 0.3%   Bankruptcy risk   9.1% 1.5% 2.1% 1.7% 1.0% 1.2% 13.7% 13.5%   Credit score (0-100)   28 78 68 71 86 80 16 17   Credit rating   BB A A A A A BB BB   Credit limit (kDKK)   0.0 15.9 0.2 3.4 242.5 91.1 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   0.0 571 540 643 953 866 0.0 0.0   EBITDA   0.0 571 540 643 953 866 0.0 0.0   EBIT   0.0 404 459 400 702 604 0.0 0.0   Pre-tax profit (PTP)   0.0 54.9 98.6 2.4 291.4 202.3 0.0 0.0   Net earnings   0.0 42.8 76.5 11.9 182.7 73.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 54.9 98.6 2.4 291 202 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   5,560 11,500 9,150 13,725 13,900 14,200 0.0 0.0   Shareholders equity total   50.0 3,703 2,003 3,675 4,060 4,517 497 497   Interest-bearing liabilities   1,182 6,803 6,349 8,841 8,422 8,197 0.0 0.0   Balance sheet total (assets)   6,176 11,692 9,154 13,728 13,947 14,280 497 497   Net Debt   1,178 6,803 6,348 8,838 8,375 8,117 -497 -497     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   0.0 571 540 643 953 866 0.0 0.0   Gross profit growth   0.0% 0.0% -5.4% 19.0% 48.3% -9.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,176 11,692 9,154 13,728 13,947 14,280 497 497   Balance sheet change%   0.0% 89.3% -21.7% 50.0% 1.6% 2.4% -96.5% 0.0%   Added value   0.0 571.1 540.1 642.7 944.6 865.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,560 2,162 2,957 876 1,445 -103 -9,931 -3,970   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 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 (%)   0.0% 70.7% 85.1% 62.3% 73.7% 69.7% 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 %   0.0% 4.5% 4.4% 3.5% 5.1% 4.3% 0.0% 0.0%   ROI %   0.0% 6.3% 4.5% 3.6% 5.2% 4.4% 0.0% 0.0%   ROE %   0.0% 2.3% 2.7% 0.4% 4.7% 1.7% 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 %   0.8% 31.7% 21.9% 26.8% 29.1% 31.6% 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, %   0.0% 1,191.2% 1,175.3% 1,375.1% 878.6% 937.7% 0.0% 0.0%   Gearing %   2,363.6% 183.7% 317.0% 240.6% 207.4% 181.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.7% 5.5% 5.2% 4.8% 4.8% 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   0.1 0.3 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.3 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   3.8 0.0 0.3 3.3 47.1 80.0 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   -5,483.0 -427.6 -693.0 -871.2 -1,236.9 -2,090.8 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0