Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

XL-BYG A.M.B.A - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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% 1.5% 1.5%   Bankruptcy risk   4.2% 3.1% 3.1% 3.3% 6.3% 6.7% 4.5% 4.3%   Credit score (0-100)   50 57 56 53 37 34 47 48   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (mDKK)   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 1.0 Income statement (mDKK)  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   5,527 5,441 6,053 6,567 6,386 5,453 5,453 5,453   Gross profit   49.3 52.9 50.6 50.5 49.9 46.5 0.0 0.0   EBITDA   0.1 1.2 1.9 2.6 8.6 5.1 0.0 0.0   EBIT   0.1 1.2 1.9 2.6 2.5 0.2 0.0 0.0   Pre-tax profit (PTP)   0.0 0.7 1.1 0.7 1.9 1.2 0.0 0.0   Net earnings   0.0 0.7 1.1 0.7 1.8 1.0 0.0 0.0   Pre-tax profit without non-rec. items   0.1 1.2 1.9 2.6 1.9 1.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 0.0 3.9 3.4 0.0 0.0   Shareholders equity total   310 305 370 255 239 239 9.3 9.3   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   948 957 1,226 1,221 1,131 1,086 9.3 9.3   Net Debt   0.0 0.0 0.0 0.0 -38.0 -51.7 -0.8 -0.8     See the entire balance sheet 1.0 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   5,527 5,441 6,053 6,567 6,386 5,453 5,453 5,453   Net sales growth   6.2% -1.6% 11.3% 8.5% -2.7% -14.6% 0.0% 0.0%   Gross profit   49.3 52.9 50.6 50.5 49.9 46.5 0.0 0.0   Gross profit growth   0.8% 7.3% -4.3% -0.2% -1.1% -7.0% -100.0% 0.0%   Employees   77 78 72 70 68 64 0 0   Employee growth %   0.0% 1.3% -7.7% -2.8% -2.9% -5.9% -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)   948 957 1,226 1,221 1,131 1,086 9 9   Balance sheet change%   26.3% 0.9% 28.2% -0.4% -7.4% -3.9% -99.1% 0.0%   Added value   0.1 1.2 1.9 2.6 2.5 5.1 0.0 0.0   Added value %               0.0% 0.0%   Investments   -16 0 0 0 3 -2 -3 0   Net sales trend   2.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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% 0.1% 0.1% 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 (%)   0.2% 2.3% 3.7% 5.2% 5.1% 0.3% 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% 0.1% 0.1% 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 %   0.0% 0.1% 0.2% 0.2% 0.2% 0.1% 0.0% 0.0%   ROI %   0.0% 0.1% 0.2% 0.2% 0.4% 0.6% 0.0% 0.0%   ROE %   0.0% 0.2% 0.3% 0.2% 0.7% 0.4% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 100.0% 21.2% 22.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 13.9% 15.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 13.4% 14.6% -0.0% -0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -441.4% -1,021.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 1.2 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.3 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 38.0 51.7 0.0 0.0   1.0 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 50.8 57.2 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 17,788.9 18,689.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 17.5% 19.6% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 227.9 193.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 3.6% 3.6% 0.0% 0.0%   1.0 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   72 70 84 94 94 85 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0