Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Erhverv og Bolig Byg A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   0.0% 0.0% 6.4% 1.3% 0.8% 0.8% 10.1% 9.9%   Credit score (0-100)   0 0 37 78 92 91 6 6   Credit rating   N/A N/A BB BBB A A B B   Credit limit (kDKK)   0.0 0.0 0.0 331.1 3,145.8 4,465.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 7,440 12,242 17,935 24,245 0.0 0.0   EBITDA   0.0 0.0 6,002 5,982 9,058 14,605 0.0 0.0   EBIT   0.0 0.0 6,002 5,950 8,988 14,491 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 5,797.1 5,821.9 8,933.1 14,657.4 0.0 0.0   Net earnings   0.0 0.0 4,520.8 4,538.2 6,964.3 11,427.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 5,797 5,822 8,933 14,657 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 128 512 398 0.0 0.0   Shareholders equity total   0.0 0.0 5,521 10,059 17,023 26,451 19,000 19,000   Interest-bearing liabilities   0.0 0.0 4,000 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 30,546 25,301 49,259 74,373 19,000 19,000   Net Debt   0.0 0.0 -18,784 -22,534 -24,610 -34,566 -19,000 -19,000     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 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   0.0 0.0 7,440 12,242 17,935 24,245 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 64.5% 46.5% 35.2% -100.0% 0.0%   Employees   0 0 1 7 10 11 0 0   Employee growth %   0.0% 0.0% 0.0% 600.0% 42.9% 10.0% -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)   0 0 30,546 25,301 49,259 74,373 19,000 19,000   Balance sheet change%   0.0% 0.0% 0.0% -17.2% 94.7% 51.0% -74.5% 0.0%   Added value   0.0 0.0 6,002.4 5,949.6 8,987.6 14,491.3 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 0 96 314 -228 -398 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 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 (%)   0.0% 0.0% 80.7% 48.6% 50.1% 59.8% 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 %   0.0% 0.0% 19.7% 21.3% 24.1% 23.8% 0.0% 0.0%   ROI %   0.0% 0.0% 42.4% 43.5% 50.6% 52.8% 0.0% 0.0%   ROE %   0.0% 0.0% 81.9% 58.3% 51.4% 52.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 18.1% 39.8% 34.6% 35.6% 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, %   0.0% 0.0% -312.9% -376.7% -271.7% -236.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 72.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 10.3% 6.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.5 2.1 1.6 1.7 0.0 0.0   Current Ratio   0.0 0.0 1.5 2.1 1.6 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 22,784.1 22,534.2 24,610.1 34,565.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 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   0.0 0.0 10,157.1 13,054.0 16,115.3 26,939.3 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  2018 N/A 2019 N/A 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 6,002 850 899 1,317 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 6,002 855 906 1,328 0 0   EBIT / employee   0 0 6,002 850 899 1,317 0 0   Net earnings / employee   0 0 4,521 648 696 1,039 0 0