Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byens Tømrer & Tag 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   8.9% 8.5% 4.7% 15.1% 3.9% 2.2% 14.6% 13.2%   Credit score (0-100)   30 30 46 13 49 66 1 1   Credit rating   BB BB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   967 862 1,701 1,509 2,953 4,952 0.0 0.0   EBITDA   89.2 31.8 48.6 -148 731 1,193 0.0 0.0   EBIT   14.7 10.7 15.3 -171 707 1,174 0.0 0.0   Pre-tax profit (PTP)   14.1 10.1 12.5 -176.4 692.7 1,152.8 0.0 0.0   Net earnings   11.0 7.8 9.1 -139.0 537.8 880.6 0.0 0.0   Pre-tax profit without non-rec. items   14.1 10.1 12.5 -176 693 1,153 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   80.0 75.1 71.9 119 5.4 78.0 0.0 0.0   Shareholders equity total   111 119 128 -11.1 527 1,107 557 557   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   414 506 675 1,121 1,756 2,619 557 557   Net Debt   -165 -73.0 -165 -394 -724 -611 -557 -557     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   967 862 1,701 1,509 2,953 4,952 0.0 0.0   Gross profit growth   0.0% -10.9% 97.3% -11.3% 95.7% 67.7% -100.0% 0.0%   Employees   0 0 4 5 7 12 0 0   Employee growth %   0.0% 0.0% 0.0% 25.0% 40.0% 71.4% -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)   414 506 675 1,121 1,756 2,619 557 557   Balance sheet change%   0.0% 22.1% 33.5% 66.2% 56.7% 49.1% -78.7% 0.0%   Added value   14.7 10.7 15.3 -171.0 707.5 1,174.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6 -26 -36 24 -137 54 -78 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 2.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   1.5% 1.2% 0.9% -11.3% 24.0% 23.7% 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 %   3.6% 2.3% 2.6% -18.9% 49.0% 53.7% 0.0% 0.0%   ROI %   12.9% 9.0% 11.7% -250.0% 265.0% 142.6% 0.0% 0.0%   ROE %   9.9% 6.8% 7.4% -22.3% 65.3% 107.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   26.8% 23.5% 19.0% -1.0% 30.0% 42.3% 100.0% 50.0%   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, %   -184.5% -229.4% -340.2% 266.9% -99.1% -51.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.1 1.1 1.0 0.7 1.3 1.6 0.0 0.0   Current Ratio   1.1 1.1 1.1 0.9 1.4 1.7 0.0 0.0   Cash and cash equivalent   164.5 73.0 165.2 394.4 724.0 611.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   34.1 49.2 64.9 -130.2 528.5 1,034.3 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 4 -34 101 98 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 12 -30 104 99 0 0   EBIT / employee   0 0 4 -34 101 98 0 0   Net earnings / employee   0 0 2 -28 77 73 0 0