Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VERNER 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.8% 1.8% 1.5% 1.4% 1.4% 1.4% 8.1% 8.1%   Credit score (0-100)   72 71 74 77 77 79 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.8 4.8 34.0 70.6 126.4 169.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,351 4,507 1,897 1,479 1,720 3,335 0.0 0.0   EBITDA   1,351 7,065 2,422 1,479 1,720 3,335 0.0 0.0   EBIT   1,351 5,786 2,159 1,586 1,800 3,641 0.0 0.0   Pre-tax profit (PTP)   1,210.4 5,641.0 1,944.6 2,006.2 1,896.1 4,278.9 0.0 0.0   Net earnings   945.4 4,396.2 1,515.7 1,597.3 1,483.1 3,455.2 0.0 0.0   Pre-tax profit without non-rec. items   1,210 5,641 1,945 2,006 1,896 4,279 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   20,038 20,942 22,947 25,873 25,953 26,500 0.0 0.0   Shareholders equity total   3,803 8,199 9,715 11,198 12,563 15,896 15,636 15,636   Interest-bearing liabilities   18,903 17,857 18,991 11,578 11,031 9,277 0.0 0.0   Balance sheet total (assets)   26,075 27,899 30,135 31,924 32,876 35,132 15,636 15,636   Net Debt   18,545 16,317 18,467 10,846 10,133 8,063 -15,636 -15,636     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,351 4,507 1,897 1,479 1,720 3,335 0.0 0.0   Gross profit growth   51.7% 233.5% -57.9% -22.1% 16.3% 93.9% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   26,075 27,899 30,135 31,924 32,876 35,132 15,636 15,636   Balance sheet change%   56.7% 7.0% 8.0% 5.9% 3.0% 6.9% -55.5% 0.0%   Added value   1,351.4 5,785.7 2,159.5 1,586.2 1,800.1 3,640.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,608 904 2,006 2,926 80 547 -26,500 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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% 128.4% 113.8% 107.3% 104.7% 109.2% 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 %   7.1% 22.3% 8.2% 7.9% 7.8% 14.5% 0.0% 0.0%   ROI %   7.8% 25.0% 8.8% 9.3% 10.5% 19.5% 0.0% 0.0%   ROE %   28.4% 73.3% 16.9% 15.3% 12.5% 24.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   14.6% 29.4% 32.2% 35.1% 38.2% 45.3% 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, %   1,372.3% 231.0% 762.5% 733.5% 589.2% 241.8% 0.0% 0.0%   Gearing %   497.1% 217.8% 195.5% 103.4% 87.8% 58.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.0% 2.3% 2.9% 5.6% 6.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.8 1.3 1.1 0.5 0.6 0.7 0.0 0.0   Current Ratio   0.8 1.3 1.1 0.5 0.6 0.7 0.0 0.0   Cash and cash equivalent   358.2 1,540.0 523.7 731.3 897.8 1,213.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -1,847.8 1,590.5 923.9 -6,206.9 -4,721.2 -2,904.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,351 5,786 2,159 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,351 7,065 2,422 0 0 0 0 0   EBIT / employee   1,351 5,786 2,159 0 0 0 0 0   Net earnings / employee   945 4,396 1,516 0 0 0 0 0