Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byg og Brand 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% 1.6% 1.6%   Bankruptcy risk   10.0% 9.6% 10.2% 7.4% 6.1% 4.4% 16.7% 16.7%   Credit score (0-100)   26 27 24 31 37 46 10 10   Credit rating   BB BB BB BB 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   15.9 92.7 135 2,038 2,923 4,030 0.0 0.0   EBITDA   15.9 -35.8 11.0 297 166 345 0.0 0.0   EBIT   15.9 -41.8 -29.0 258 166 345 0.0 0.0   Pre-tax profit (PTP)   15.7 -41.8 -44.0 246.0 161.3 339.5 0.0 0.0   Net earnings   12.6 -32.6 -34.8 188.0 123.5 262.6 0.0 0.0   Pre-tax profit without non-rec. items   15.7 -41.8 -44.0 246 161 340 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   0.0 269 229 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -9.5 -42.1 -76.9 149 173 335 15.2 15.2   Interest-bearing liabilities   25.6 305 273 0.4 18.1 15.8 0.0 0.0   Balance sheet total (assets)   27.5 295 306 835 912 1,562 15.2 15.2   Net Debt   7.2 289 239 -197 -348 -562 -15.2 -15.2     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   15.9 92.7 135 2,038 2,923 4,030 0.0 0.0   Gross profit growth   75.7% 481.4% 45.1% 1,415.5% 43.4% 37.9% -100.0% 0.0%   Employees   0 1 1 3 6 7 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 100.0% 16.7% -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)   27 295 306 835 912 1,562 15 15   Balance sheet change%   74.6% 974.1% 3.6% 173.3% 9.2% 71.2% -99.0% 0.0%   Added value   15.9 -41.8 -29.0 258.2 165.8 344.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 263 -80 -268 0 0 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 -1.0 -2.0 1.0 2.0 3.0 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 (%)   100.0% -45.1% -21.6% 12.7% 5.7% 8.5% 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 %   42.6% -22.3% -8.1% 42.4% 19.0% 27.9% 0.0% 0.0%   ROI %   117.5% -25.3% -10.0% 118.6% 88.0% 118.0% 0.0% 0.0%   ROE %   58.4% -20.2% -11.6% 82.7% 76.8% 103.4% 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 %   -25.7% -12.5% -20.1% 17.8% 18.9% 21.7% 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, %   44.9% -807.7% 2,168.9% -66.3% -209.6% -163.2% 0.0% 0.0%   Gearing %   -269.0% -722.9% -354.6% 0.3% 10.5% 4.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 0.0% 5.2% 8.9% 48.2% 29.5% 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   0.7 0.1 0.2 1.2 1.2 1.3 0.0 0.0   Current Ratio   0.7 0.1 0.2 1.2 1.2 1.3 0.0 0.0   Cash and cash equivalent   18.4 15.8 34.1 197.5 365.6 578.2 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   -9.5 -311.1 -305.9 132.7 166.9 324.7 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 -42 -29 86 28 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -36 11 99 28 49 0 0   EBIT / employee   0 -42 -29 86 28 49 0 0   Net earnings / employee   0 -33 -35 63 21 38 0 0