Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TØMRERFIRMAET MBM-BYG A/S 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.0% 5.0%   Bankruptcy risk   14.3% 10.0% 11.9% 6.7% 4.6% 4.1% 10.3% 10.3%   Credit score (0-100)   16 26 20 34 45 48 24 24   Credit rating   BB BB BB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,290 3,643 5,038 4,953 5,499 8,675 0.0 0.0   EBITDA   270 607 924 653 911 1,555 0.0 0.0   EBIT   -36.6 453 462 604 862 1,226 0.0 0.0   Pre-tax profit (PTP)   -145.3 359.6 398.8 563.6 840.0 1,065.1 0.0 0.0   Net earnings   -139.1 283.8 319.5 436.6 644.1 816.9 0.0 0.0   Pre-tax profit without non-rec. items   -145 360 399 564 840 1,065 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   752 598 272 222 173 2,284 0.0 0.0   Shareholders equity total   -849 -565 -245 191 835 1,652 1,252 1,252   Interest-bearing liabilities   1,189 1,016 630 7.5 655 2,632 0.0 0.0   Balance sheet total (assets)   3,083 2,467 3,410 2,803 4,664 9,295 1,252 1,252   Net Debt   1,189 1,016 630 -189 655 2,632 -1,252 -1,252     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,290 3,643 5,038 4,953 5,499 8,675 0.0 0.0   Gross profit growth   60.4% -15.1% 38.3% -1.7% 11.0% 57.8% -100.0% 0.0%   Employees   0 0 0 12 12 20 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 66.7% -100.0% 0.0%   Employee expenses   0.0 -3,035.5 -4,113.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,083 2,467 3,410 2,803 4,664 9,295 1,252 1,252   Balance sheet change%   -2.6% -20.0% 38.3% -17.8% 66.4% 99.3% -86.5% 0.0%   Added value   -36.6 3,488.5 4,575.6 603.5 862.0 1,225.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -631 -309 -788 -99 -98 1,781 -2,284 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -0.9% 12.4% 9.2% 12.2% 15.7% 14.1% 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 %   -0.9% 13.0% 13.8% 18.7% 23.1% 17.6% 0.0% 0.0%   ROI %   -3.1% 41.1% 56.2% 117.6% 87.5% 39.8% 0.0% 0.0%   ROE %   -4.2% 10.2% 11.0% 24.6% 125.5% 65.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -21.6% -18.6% -6.6% 6.8% 17.9% 24.2% 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, %   440.4% 167.3% 68.2% -29.0% 71.9% 169.3% 0.0% 0.0%   Gearing %   -140.1% -179.9% -256.9% 3.9% 78.4% 159.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 8.5% 7.8% 12.5% 6.7% 9.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.5 0.5 0.8 0.9 1.2 1.1 0.0 0.0   Current Ratio   0.6 0.6 0.9 1.1 1.2 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 196.7 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -1,600.6 -1,168.7 -516.9 166.1 866.8 992.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 50 72 61 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 54 76 78 0 0   EBIT / employee   0 0 0 50 72 61 0 0   Net earnings / employee   0 0 0 36 54 41 0 0