Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bygningssnedkeren 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   11.4% 8.6% 10.0% 22.7% 11.3% 8.3% 17.8% 17.5%   Credit score (0-100)   22 28 23 3 20 30 8 9   Credit rating   BB BB BB B BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   537 140 89.0 -67.6 164 82.2 0.0 0.0   EBITDA   350 -2.7 -53.9 -158 32.0 -20.8 0.0 0.0   EBIT   350 -2.7 -63.9 -168 21.9 -30.9 0.0 0.0   Pre-tax profit (PTP)   342.3 -8.8 -68.3 -171.7 18.8 -34.7 0.0 0.0   Net earnings   266.5 -8.8 -68.3 -171.7 65.8 -25.8 0.0 0.0   Pre-tax profit without non-rec. items   342 -8.8 -68.3 -172 18.8 -34.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 30.1 20.1 10.1 0.0 0.0 0.0   Shareholders equity total   267 258 189 17.7 83.5 57.8 17.8 17.8   Interest-bearing liabilities   57.9 22.8 35.3 13.0 15.4 25.8 0.0 0.0   Balance sheet total (assets)   386 350 304 52.0 114 112 17.8 17.8   Net Debt   -328 -56.1 -17.8 6.2 2.9 -7.4 -17.8 -17.8     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   537 140 89.0 -67.6 164 82.2 0.0 0.0   Gross profit growth   0.0% -73.9% -36.4% 0.0% 0.0% -49.8% -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)   386 350 304 52 114 112 18 18   Balance sheet change%   0.0% -9.3% -13.2% -82.9% 118.7% -1.9% -84.1% 0.0%   Added value   349.8 -2.7 -53.9 -157.6 32.0 -20.8 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 20 -20 -20 -20 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   65.2% -1.9% -71.9% 248.2% 13.4% -37.6% 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 %   90.6% -0.7% -19.5% -94.2% 26.5% -27.2% 0.0% 0.0%   ROI %   107.8% -0.9% -25.3% -131.3% 33.8% -33.6% 0.0% 0.0%   ROE %   100.0% -3.4% -30.6% -165.7% 129.9% -36.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   69.0% 73.6% 62.3% 34.1% 73.5% 51.8% 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, %   -93.9% 2,062.7% 33.0% -3.9% 9.0% 35.5% 0.0% 0.0%   Gearing %   21.7% 8.9% 18.6% 73.3% 18.4% 44.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   26.0% 15.1% 15.0% 16.6% 22.3% 19.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.2 3.8 2.4 0.3 2.9 1.8 0.0 0.0   Current Ratio   3.2 3.8 2.4 0.9 3.4 2.1 0.0 0.0   Cash and cash equivalent   386.3 79.0 53.1 6.8 12.5 33.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   266.5 257.7 159.3 -2.4 73.5 57.8 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   350 -3 -54 -158 32 -21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   350 -3 -54 -158 32 -21 0 0   EBIT / employee   350 -3 -64 -168 22 -31 0 0   Net earnings / employee   267 -9 -68 -172 66 -26 0 0