Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Combi Byg og Invest 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% 4.2% 4.2%   Bankruptcy risk   0.7% 0.7% 0.7% 0.7% 0.8% 0.8% 7.4% 7.3%   Credit score (0-100)   94 94 93 94 90 90 33 33   Credit rating   AA AA AA AA A AA BB BBB   Credit limit (kDKK)   987.7 996.8 1,081.6 1,207.6 1,469.6 1,514.8 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   1,055 1,137 1,105 1,109 1,112 965 0.0 0.0   EBITDA   1,055 1,137 1,105 1,109 1,112 965 0.0 0.0   EBIT   2,873 1,137 1,221 1,238 2,589 965 0.0 0.0   Pre-tax profit (PTP)   2,763.2 1,063.9 1,074.7 1,091.5 5,687.8 648.5 0.0 0.0   Net earnings   2,160.7 852.8 850.8 873.3 4,458.5 528.0 0.0 0.0   Pre-tax profit without non-rec. items   2,763 1,064 1,075 1,091 5,688 648 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   25,025 25,025 25,141 25,270 26,747 26,747 0.0 0.0   Shareholders equity total   9,682 10,535 11,385 12,259 16,717 17,245 14,845 14,845   Interest-bearing liabilities   13,442 15,809 15,293 16,974 14,252 13,993 0.0 0.0   Balance sheet total (assets)   28,151 28,764 29,080 31,678 34,505 33,869 14,845 14,845   Net Debt   13,383 15,809 15,096 16,957 12,930 13,438 -14,845 -14,845     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   1,055 1,137 1,105 1,109 1,112 965 0.0 0.0   Gross profit growth   287.2% 7.8% -2.9% 0.4% 0.3% -13.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   28,151 28,764 29,080 31,678 34,505 33,869 14,845 14,845   Balance sheet change%   10.4% 2.2% 1.1% 8.9% 8.9% -1.8% -56.2% 0.0%   Added value   2,872.5 1,137.4 1,220.7 1,237.9 2,588.8 965.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,902 0 116 129 1,477 0 -26,747 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 (%)   272.3% 100.0% 110.5% 111.6% 232.9% 100.0% 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 %   11.0% 4.4% 4.7% 4.7% 20.2% 3.6% 0.0% 0.0%   ROI %   11.4% 4.6% 4.8% 4.8% 20.9% 3.7% 0.0% 0.0%   ROE %   25.1% 8.4% 7.8% 7.4% 30.8% 3.1% 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 %   34.4% 36.6% 39.2% 38.7% 48.4% 50.9% 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, %   1,268.8% 1,389.9% 1,366.6% 1,529.1% 1,163.0% 1,392.4% 0.0% 0.0%   Gearing %   138.8% 150.1% 134.3% 138.5% 85.3% 81.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.4% 1.8% 2.0% 6.5% 4.2% 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   2.1 1.0 3.2 4.5 3.8 6.2 0.0 0.0   Current Ratio   2.1 1.0 3.2 4.5 3.8 6.2 0.0 0.0   Cash and cash equivalent   58.8 0.0 196.1 17.3 1,322.6 554.8 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   1,622.1 119.2 2,703.4 4,988.7 5,692.3 5,981.2 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0