Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byens Murer og Blikkenslager 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   4.3% 4.8% 4.4% 4.5% 3.5% 8.5% 12.2% 11.9%   Credit score (0-100)   49 45 46 46 52 29 19 20   Credit rating   BBB BBB BBB BBB BBB BB BB BB   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   1,564 1,705 2,097 1,746 1,774 1,144 0.0 0.0   EBITDA   168 -7.1 250 307 396 30.9 0.0 0.0   EBIT   -14.8 -189 67.5 125 187 -273 0.0 0.0   Pre-tax profit (PTP)   -34.8 -207.8 49.7 119.4 174.0 -314.9 0.0 0.0   Net earnings   -28.3 -165.2 34.3 90.4 129.5 -243.0 0.0 0.0   Pre-tax profit without non-rec. items   -34.8 -208 49.7 119 170 -324 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 0.0 0.0 707 411 0.0 0.0   Shareholders equity total   974 809 843 683 563 120 69.7 69.7   Interest-bearing liabilities   366 130 43.0 128 621 577 113 113   Balance sheet total (assets)   1,923 1,729 1,402 1,182 1,595 929 182 182   Net Debt   70.6 -275 -108 -212 492 484 113 113     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   1,564 1,705 2,097 1,746 1,774 1,144 0.0 0.0   Gross profit growth   2.1% 9.0% 23.0% -16.7% 1.6% -35.5% -100.0% 0.0%   Employees   0 0 4 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 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)   1,923 1,729 1,402 1,182 1,595 929 182 182   Balance sheet change%   -2.6% -10.1% -18.9% -15.7% 35.0% -41.7% -80.4% 0.0%   Added value   167.6 -7.1 249.9 307.2 369.0 30.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -365 -365 -365 -365 315 -782 -411 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 1.0 2.0 3.0 -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 (%)   -0.9% -11.1% 3.2% 7.1% 10.5% -23.9% 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 %   -0.6% -10.4% 4.3% 9.9% 13.5% -21.7% 0.0% 0.0%   ROI %   -0.7% -13.7% 6.2% 12.9% 16.7% -26.8% 0.0% 0.0%   ROE %   -2.9% -18.5% 4.2% 11.8% 20.8% -71.2% 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 %   50.6% 46.8% 60.1% 57.8% 35.3% 12.9% 38.2% 38.2%   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, %   42.1% 3,895.0% -43.3% -68.9% 124.2% 1,564.7% 0.0% 0.0%   Gearing %   37.6% 16.1% 5.1% 18.7% 110.4% 482.3% 161.6% 161.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 7.3% 20.6% 9.7% 4.5% 8.5% 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   1.2 1.1 1.7 1.7 0.9 0.6 0.0 0.0   Current Ratio   1.2 1.1 1.7 1.7 0.9 0.6 0.0 0.0   Cash and cash equivalent   295.2 404.6 151.1 339.6 128.9 93.3 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   164.8 97.2 271.6 256.5 -80.1 -182.5 -56.3 -56.3   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   0 0 62 102 123 10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 62 102 132 10 0 0   EBIT / employee   0 0 17 42 62 -91 0 0   Net earnings / employee   0 0 9 30 43 -81 0 0