Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BS BYG & BO 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   5.5% 4.5% 2.7% 3.3% 3.3% 2.8% 12.1% 11.8%   Credit score (0-100)   43 48 60 53 54 59 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   1,280 1,190 1,370 1,444 1,916 1,621 0.0 0.0   EBITDA   424 326 666 197 609 313 0.0 0.0   EBIT   424 326 663 189 595 298 0.0 0.0   Pre-tax profit (PTP)   427.0 328.0 668.0 184.0 587.0 325.1 0.0 0.0   Net earnings   332.0 255.0 521.0 142.0 457.0 253.5 0.0 0.0   Pre-tax profit without non-rec. items   427 328 668 184 587 325 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   0.0 0.0 37.0 28.0 35.0 20.6 0.0 0.0   Shareholders equity total   1,104 759 1,280 722 1,178 1,432 552 552   Interest-bearing liabilities   6.0 0.0 0.0 15.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,586 1,218 2,010 1,308 2,005 2,312 552 552   Net Debt   -1,398 -885 -919 -1,068 -1,782 -591 -552 -552     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   1,280 1,190 1,370 1,444 1,916 1,621 0.0 0.0   Gross profit growth   -13.9% -7.0% 15.1% 5.4% 32.7% -15.4% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,586 1,218 2,010 1,308 2,005 2,312 552 552   Balance sheet change%   -10.1% -23.2% 65.0% -34.9% 53.3% 15.3% -76.1% 0.0%   Added value   424.0 326.0 666.0 197.0 603.0 312.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 34 -17 -7 -29 -21 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 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 (%)   33.1% 27.4% 48.4% 13.1% 31.1% 18.4% 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 %   25.7% 23.7% 41.6% 11.6% 35.9% 15.1% 0.0% 0.0%   ROI %   37.8% 35.5% 65.8% 19.1% 61.7% 24.8% 0.0% 0.0%   ROE %   29.2% 27.4% 51.1% 14.2% 48.1% 19.4% 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 %   69.6% 62.3% 63.7% 55.2% 58.8% 61.9% 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, %   -329.7% -271.5% -138.0% -542.1% -292.6% -188.7% 0.0% 0.0%   Gearing %   0.5% 0.0% 0.0% 2.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   133.3% 133.3% 0.0% 120.0% 106.7% 0.0% 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   3.3 2.7 2.7 2.2 2.4 2.6 0.0 0.0   Current Ratio   3.3 2.7 2.7 2.2 2.4 2.6 0.0 0.0   Cash and cash equivalent   1,404.0 885.0 919.0 1,083.0 1,782.0 590.5 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   1,104.0 759.0 1,244.0 700.0 1,151.0 1,415.4 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   212 163 333 99 302 156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   212 163 333 99 305 156 0 0   EBIT / employee   212 163 332 95 298 149 0 0   Net earnings / employee   166 128 261 71 229 127 0 0