Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJARNE THOMSEN BYG 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   17.2% 4.1% 4.8% 3.0% 1.7% 1.6% 19.7% 16.1%   Credit score (0-100)   11 50 46 57 71 73 5 11   Credit rating   BB BBB BBB BBB A A B BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 0.8 1.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -4.5 -11.1 -19.7 200 292 292 0.0 0.0   EBITDA   -4.5 -11.1 -19.7 200 292 292 0.0 0.0   EBIT   -4.5 -11.1 -19.7 200 210 211 0.0 0.0   Pre-tax profit (PTP)   -4.2 -35.2 -65.3 176.7 88.5 49.2 0.0 0.0   Net earnings   -3.3 -35.2 -65.3 166.8 69.0 38.4 0.0 0.0   Pre-tax profit without non-rec. items   -4.2 -35.2 -65.3 177 88.5 49.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 1,131 5,238 6,962 7,218 7,137 0.0 0.0   Shareholders equity total   59.2 24.1 -41.2 126 195 233 108 108   Interest-bearing liabilities   0.0 0.0 0.0 0.0 7,066 7,207 0.0 0.0   Balance sheet total (assets)   66.2 1,180 5,258 8,051 8,271 8,316 108 108   Net Debt   -55.3 -37.0 -9.1 -960 6,031 6,064 -108 -108     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   -4.5 -11.1 -19.7 200 292 292 0.0 0.0   Gross profit growth   -22.5% -146.9% -78.1% 0.0% 45.9% 0.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   66 1,180 5,258 8,051 8,271 8,316 108 108   Balance sheet change%   -5.8% 1,681.0% 345.8% 53.1% 2.7% 0.5% -98.7% 0.0%   Added value   -4.5 -11.1 -19.7 199.9 210.3 211.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,131 4,106 1,724 175 -163 -7,137 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 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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% 100.0% 100.0% 100.0% 72.1% 72.2% 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 %   -6.1% -1.7% -0.6% 3.0% 2.6% 2.5% 0.0% 0.0%   ROI %   -6.9% -26.1% -161.9% 179.7% 5.5% 2.8% 0.0% 0.0%   ROE %   -5.4% -84.4% -2.5% 6.2% 43.1% 18.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   89.4% 2.0% -0.8% 1.6% 2.4% 2.8% 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, %   1,234.5% 334.9% 46.4% -480.0% 2,067.7% 2,073.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 3,630.9% 3,092.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.4% 2.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   9.5 0.0 0.0 0.1 0.1 0.1 0.0 0.0   Current Ratio   9.5 0.0 0.0 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   55.3 37.0 9.1 959.6 1,035.3 1,143.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   59.2 -1,107.4 -5,278.9 -6,739.1 -6,926.2 -6,806.4 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -4 -11 -20 200 210 211 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -4 -11 -20 200 292 292 0 0   EBIT / employee   -4 -11 -20 200 210 211 0 0   Net earnings / employee   -3 -35 -65 167 69 38 0 0