Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DETAIL 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  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% 3.8% 3.8%   Bankruptcy risk   0.7% 0.7% 0.5% 0.4% 0.4% 1.4% 7.4% 7.4%   Credit score (0-100)   96 96 99 100 100 77 33 33   Credit rating   AA AA AAA AAA AAA A BBB BBB   Credit limit (kDKK)   4,060.8 4,812.8 8,163.4 9,522.2 13,726.5 725.8 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   2,508 3,456 13,530 15,570 32,169 -2,885 0.0 0.0   EBITDA   2,456 3,404 13,530 15,570 32,169 -2,885 0.0 0.0   EBIT   2,456 3,404 21,891 24,916 57,284 -12,456 0.0 0.0   Pre-tax profit (PTP)   1,521.5 3,146.5 12,883.2 15,148.4 32,122.5 -3,690.0 0.0 0.0   Net earnings   1,186.8 2,454.3 10,048.9 11,814.3 25,055.0 -2,878.2 0.0 0.0   Pre-tax profit without non-rec. items   1,521 3,147 21,244 24,495 57,238 -13,261 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   76,619 78,631 151,000 171,550 233,610 229,600 0.0 0.0   Shareholders equity total   42,158 44,612 69,463 81,277 106,332 103,454 103,329 103,329   Interest-bearing liabilities   42,849 43,258 71,571 112,538 110,793 109,292 0.0 0.0   Balance sheet total (assets)   93,445 97,737 163,119 218,895 247,121 238,075 103,329 103,329   Net Debt   42,769 34,155 68,660 112,254 110,101 109,194 -103,329 -103,329     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   2,508 3,456 13,530 15,570 32,169 -2,885 0.0 0.0   Gross profit growth   -80.5% 37.8% 291.4% 15.1% 106.6% 0.0% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   93,445 97,737 163,119 218,895 247,121 238,075 103,329 103,329   Balance sheet change%   4.7% 4.6% 66.9% 34.2% 12.9% -3.7% -56.6% 0.0%   Added value   2,456.1 3,404.1 21,890.8 24,915.8 57,284.0 -12,456.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,537 2,012 72,369 20,550 62,060 -4,010 -229,600 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 -1.0 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 (%)   97.9% 98.5% 161.8% 160.0% 178.1% 431.8% 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 %   2.7% 3.9% 16.9% 13.3% 25.0% -5.0% 0.0% 0.0%   ROI %   2.8% 4.0% 17.8% 14.0% 25.9% -5.1% 0.0% 0.0%   ROE %   2.9% 5.7% 17.6% 15.7% 26.7% -2.7% 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 %   45.1% 45.6% 42.6% 37.1% 43.0% 43.5% 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, %   1,741.4% 1,003.4% 507.5% 721.0% 342.3% -3,785.2% 0.0% 0.0%   Gearing %   101.6% 97.0% 103.0% 138.5% 104.2% 105.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 1.3% 1.5% 0.9% 0.8% 1.0% 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   1.5 1.7 0.7 3.1 0.9 0.7 0.0 0.0   Current Ratio   1.5 1.7 0.7 3.1 0.9 0.7 0.0 0.0   Cash and cash equivalent   80.1 9,102.7 2,910.5 284.2 691.9 98.6 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   5,948.0 7,649.4 -5,706.4 32,175.1 -847.5 -3,171.9 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  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   2,456 3,404 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,456 3,404 0 0 0 0 0 0   EBIT / employee   2,456 3,404 0 0 0 0 0 0   Net earnings / employee   1,187 2,454 0 0 0 0 0 0