Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

T.J. 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% 5.0% 5.0%   Bankruptcy risk   2.6% 2.9% 2.6% 2.0% 2.6% 2.4% 10.9% 10.9%   Credit score (0-100)   63 59 61 68 61 63 22 22   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.3 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)  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   784 706 670 759 382 410 0.0 0.0   EBITDA   331 272 292 339 32.0 102 0.0 0.0   EBIT   277 217 287 332 32.0 102 0.0 0.0   Pre-tax profit (PTP)   267.0 194.0 281.0 324.0 13.0 98.1 0.0 0.0   Net earnings   207.0 147.0 213.0 252.0 6.0 75.4 0.0 0.0   Pre-tax profit without non-rec. items   267 194 281 324 13.0 98.1 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   610 563 563 563 563 563 0.0 0.0   Shareholders equity total   494 587 745 941 869 945 820 820   Interest-bearing liabilities   44.0 20.0 5.0 1.0 5.0 1.6 0.0 0.0   Balance sheet total (assets)   775 847 1,110 1,155 1,066 1,087 820 820   Net Debt   -31.0 -144 -394 -487 -311 -474 -820 -820     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   784 706 670 759 382 410 0.0 0.0   Gross profit growth   31.8% -9.9% -5.1% 13.3% -49.7% 7.4% -100.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   85.2% -16.5% -40.1% 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)   775 847 1,110 1,155 1,066 1,087 820 820   Balance sheet change%   11.2% 9.3% 31.1% 4.1% -7.7% 2.0% -24.6% 0.0%   Added value   331.0 272.0 292.0 339.0 39.0 102.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   460 -102 -5 -7 0 0 -563 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  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 (%)   35.3% 30.7% 42.8% 43.7% 8.4% 24.9% 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 %   37.6% 24.5% 29.0% 29.3% 2.9% 9.5% 0.0% 0.0%   ROI %   57.3% 34.7% 41.9% 39.2% 3.5% 11.2% 0.0% 0.0%   ROE %   49.6% 27.2% 32.0% 29.9% 0.7% 8.3% 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 %   63.7% 69.3% 67.1% 81.5% 81.5% 86.9% 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, %   -9.4% -52.9% -134.9% -143.7% -971.9% -463.6% 0.0% 0.0%   Gearing %   8.9% 3.4% 0.7% 0.1% 0.6% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.8% 15.6% 24.0% 266.7% 633.3% 126.0% 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   0.5 0.9 1.4 2.7 2.5 3.7 0.0 0.0   Current Ratio   0.6 1.0 1.4 2.8 2.6 3.7 0.0 0.0   Cash and cash equivalent   75.0 164.0 399.0 488.0 316.0 475.3 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   -115.0 -8.0 153.0 378.0 306.0 381.9 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   166 163 292 339 39 102 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   166 163 292 339 32 102 0 0   EBIT / employee   139 130 287 332 32 102 0 0   Net earnings / employee   104 88 213 252 6 75 0 0