Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murerfirmaet NN Byg 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   1.9% 1.6% 1.9% 1.8% 1.6% 2.7% 14.5% 14.2%   Credit score (0-100)   71 75 69 71 73 61 15 15   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   0.4 4.3 0.4 0.8 3.3 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,032 1,967 1,710 1,850 2,204 1,703 0.0 0.0   EBITDA   553 402 194 297 387 112 0.0 0.0   EBIT   515 345 140 242 332 77.7 0.0 0.0   Pre-tax profit (PTP)   513.0 337.4 131.2 233.6 327.4 70.4 0.0 0.0   Net earnings   399.9 262.1 101.5 182.2 255.1 54.1 0.0 0.0   Pre-tax profit without non-rec. items   513 337 131 234 327 70.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   311 272 250 194 139 105 0.0 0.0   Shareholders equity total   655 717 619 601 656 510 360 360   Interest-bearing liabilities   3.2 3.2 3.2 6.1 6.5 6.6 0.0 0.0   Balance sheet total (assets)   1,004 1,222 930 845 1,039 706 360 360   Net Debt   -507 -650 -466 -422 -704 -468 -360 -360     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,032 1,967 1,710 1,850 2,204 1,703 0.0 0.0   Gross profit growth   49.0% -3.2% -13.1% 8.2% 19.1% -22.8% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   1,004 1,222 930 845 1,039 706 360 360   Balance sheet change%   74.0% 21.7% -23.9% -9.1% 23.0% -32.1% -49.0% 0.0%   Added value   553.5 402.1 194.3 297.3 387.3 111.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   197 -95 -77 -111 -111 -68 -105 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   25.3% 17.5% 8.2% 13.1% 15.0% 4.6% 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 %   65.1% 31.0% 13.0% 27.2% 35.2% 8.9% 0.0% 0.0%   ROI %   99.5% 49.1% 20.4% 38.5% 51.4% 13.0% 0.0% 0.0%   ROE %   83.3% 38.2% 15.2% 29.9% 40.6% 9.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   65.2% 58.7% 66.5% 71.1% 63.1% 72.3% 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, %   -91.6% -161.7% -239.9% -141.8% -181.7% -419.2% 0.0% 0.0%   Gearing %   0.5% 0.4% 0.5% 1.0% 1.0% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 235.4% 268.3% 174.8% 67.4% 112.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.1 1.9 2.3 2.8 2.4 3.1 0.0 0.0   Current Ratio   2.1 1.9 2.3 2.8 2.4 3.1 0.0 0.0   Cash and cash equivalent   510.1 653.2 469.1 427.7 710.3 474.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   353.4 453.7 379.0 414.7 520.7 406.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   184 134 65 99 129 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   184 134 65 99 129 37 0 0   EBIT / employee   172 115 47 81 111 26 0 0   Net earnings / employee   133 87 34 61 85 18 0 0