Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MBA 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 2019/12 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   3.7% 2.5% 2.8% 2.8% 2.6% 2.8% 10.7% 10.4%   Credit score (0-100)   53 62 58 59 60 59 23 23   Credit rating   BBB BBB BBB BBB BBB BBB 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   2,303 3,040 2,306 2,773 2,611 2,449 0.0 0.0   EBITDA   112 1,054 336 747 606 672 0.0 0.0   EBIT   20.0 973 285 701 555 620 0.0 0.0   Pre-tax profit (PTP)   16.0 966.0 274.0 693.0 554.8 623.8 0.0 0.0   Net earnings   3.0 753.0 213.0 540.0 432.4 486.6 0.0 0.0   Pre-tax profit without non-rec. items   16.0 966 274 693 555 624 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   353 273 222 176 155 103 0.0 0.0   Shareholders equity total   1,060 1,813 1,276 1,616 1,549 1,635 1,105 1,105   Interest-bearing liabilities   173 99.0 207 1.0 137 0.0 0.0 0.0   Balance sheet total (assets)   1,848 2,787 2,002 2,961 2,756 2,637 1,105 1,105   Net Debt   -797 -1,694 -1,267 -2,001 -1,227 -1,624 -1,105 -1,105     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   2,303 3,040 2,306 2,773 2,611 2,449 0.0 0.0   Gross profit growth   -52.4% 32.0% -24.1% 20.3% -5.8% -6.2% -100.0% 0.0%   Employees   5 3 3 3 3 3 0 0   Employee growth %   0.0% -40.0% 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)   1,848 2,787 2,002 2,961 2,756 2,637 1,105 1,105   Balance sheet change%   -52.0% 50.8% -28.2% 47.9% -6.9% -4.3% -58.1% 0.0%   Added value   112.0 1,054.0 336.0 747.0 600.8 672.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -193 -161 -102 -92 -72 -104 -103 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 2019/12 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% 32.0% 12.4% 25.3% 21.3% 25.3% 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 %   0.7% 42.0% 11.9% 28.2% 19.4% 23.1% 0.0% 0.0%   ROI %   1.1% 61.2% 16.6% 44.8% 33.3% 37.4% 0.0% 0.0%   ROE %   0.2% 52.4% 13.8% 37.3% 27.3% 30.6% 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 %   57.4% 65.1% 63.7% 54.6% 56.2% 62.0% 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, %   -711.6% -160.7% -377.1% -267.9% -202.6% -241.6% 0.0% 0.0%   Gearing %   16.3% 5.5% 16.2% 0.1% 8.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 5.1% 7.2% 7.7% 0.0% 0.0% 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   1.9 2.6 2.5 2.1 2.2 2.5 0.0 0.0   Current Ratio   1.9 2.6 2.5 2.1 2.2 2.5 0.0 0.0   Cash and cash equivalent   970.0 1,793.0 1,474.0 2,002.0 1,364.3 1,623.6 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   727.0 1,557.0 1,071.0 1,454.0 1,405.1 1,537.9 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 2019/12 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   22 351 112 249 200 224 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 351 112 249 202 224 0 0   EBIT / employee   4 324 95 234 185 207 0 0   Net earnings / employee   1 251 71 180 144 162 0 0