Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JB 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.2% 2.2% 2.8% 1.9% 2.2% 2.1% 8.2% 8.2%   Credit score (0-100)   67 66 58 69 64 68 30 30   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.2 0.3 0.0 1.6 0.2 1.7 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   678 685 156 748 785 1,302 0.0 0.0   EBITDA   549 604 71.8 664 684 1,205 0.0 0.0   EBIT   337 300 -238 335 271 779 0.0 0.0   Pre-tax profit (PTP)   -8.7 -6.1 -506.8 -384.8 -324.1 -384.1 0.0 0.0   Net earnings   -49.3 2.2 -395.3 -300.1 -252.9 -299.6 0.0 0.0   Pre-tax profit without non-rec. items   -8.7 -6.1 -507 -385 -324 -384 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   12,820 14,762 15,235 16,717 27,090 27,729 0.0 0.0   Shareholders equity total   5,709 5,893 5,780 6,886 7,389 19,089 12,916 12,916   Interest-bearing liabilities   5,770 8,029 8,752 8,918 21,121 6,419 0.0 0.0   Balance sheet total (assets)   13,738 16,486 16,788 18,550 32,626 28,605 12,916 12,916   Net Debt   4,886 6,354 7,417 7,182 17,832 6,082 -12,916 -12,916     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   678 685 156 748 785 1,302 0.0 0.0   Gross profit growth   -15.6% 1.0% -77.3% 381.0% 4.9% 65.9% -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)   13,738 16,486 16,788 18,550 32,626 28,605 12,916 12,916   Balance sheet change%   -3.2% 20.0% 1.8% 10.5% 75.9% -12.3% -54.8% 0.0%   Added value   548.6 604.4 71.8 664.0 600.3 1,204.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -521 1,550 -31 134 10,504 970 -21,681 -6,048   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 1.0 2.0 3.0 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 (%)   49.7% 43.8% -153.2% 44.7% 34.5% 59.8% 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 %   2.4% 2.0% -1.1% 2.1% 1.6% 2.8% 0.0% 0.0%   ROI %   2.4% 2.0% -1.1% 2.1% 1.6% 2.8% 0.0% 0.0%   ROE %   -0.9% 0.0% -6.8% -4.7% -3.5% -2.3% 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 %   41.6% 35.7% 34.4% 37.1% 22.6% 66.7% 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, %   890.7% 1,051.3% 10,328.0% 1,081.5% 2,606.1% 504.9% 0.0% 0.0%   Gearing %   101.1% 136.3% 151.4% 129.5% 285.9% 33.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 4.4% 3.9% 8.6% 4.9% 8.9% 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   0.2 0.2 0.2 0.2 0.3 1.3 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.2 0.3 1.3 0.0 0.0   Cash and cash equivalent   884.0 1,675.2 1,334.7 1,736.7 3,289.4 337.3 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   -5,013.5 -6,727.3 -8,474.2 -8,262.5 -11,806.8 216.4 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   549 604 72 664 600 1,205 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   549 604 72 664 684 1,205 0 0   EBIT / employee   337 300 -238 335 271 779 0 0   Net earnings / employee   -49 2 -395 -300 -253 -300 0 0