Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BÆKKELUND BYG ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   5.1% 3.8% 11.2% 8.2% 23.6% 15.7% 17.5% 17.5%   Credit score (0-100)   45 52 21 28 3 11 9 9   Credit rating   BBB BBB BB BB B BB B B   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)  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 20 0 0 0   Gross profit   652 343 -137 -30.1 -41.4 -6.9 0.0 0.0   EBITDA   76.8 185 -137 -30.1 132 -6.9 0.0 0.0   EBIT   58.2 170 -152 -45.4 45.3 -6.9 0.0 0.0   Pre-tax profit (PTP)   49.3 162.4 -160.0 -52.5 42.2 -6.9 0.0 0.0   Net earnings   38.1 126.6 -124.8 -41.0 32.9 -5.4 0.0 0.0   Pre-tax profit without non-rec. items   49.3 162 -160 -52.5 42.2 -6.9 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   199 184 169 153 0.0 0.0 0.0 0.0   Shareholders equity total   375 394 159 118 158 145 20.1 20.1   Interest-bearing liabilities   2.6 3.6 0.0 0.0 19.0 29.0 0.0 0.0   Balance sheet total (assets)   661 639 383 362 184 179 20.1 20.1   Net Debt   -14.4 -268 -16.5 -0.2 19.0 29.0 -20.1 -20.1     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 20 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   652 343 -137 -30.1 -41.4 -6.9 0.0 0.0   Gross profit growth   -47.3% -47.4% 0.0% 78.1% -37.6% 83.4% 0.0% 0.0%   Employees   2 0 0 0 0 0 0 0   Employee growth %   -33.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   661 639 383 362 184 179 20 20   Balance sheet change%   -32.6% -3.4% -40.1% -5.3% -49.3% -2.6% -88.8% 0.0%   Added value   76.8 185.0 -137.1 -30.1 60.6 -6.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 302.9% 0.0% 0.0% 0.0%   Investments   -37 -31 -31 -31 -240 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 1.0 -1.0 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% 659.4% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 226.3% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   8.9% 49.5% 111.2% 150.9% -109.4% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 164.6% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 597.7% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 211.0% 0.0% 0.0% 0.0%   ROA %   7.1% 26.1% -29.8% -12.2% 16.6% -3.8% 0.0% 0.0%   ROI %   13.1% 43.8% -54.8% -32.9% 30.7% -3.9% 0.0% 0.0%   ROE %   9.3% 32.9% -45.2% -29.7% 23.9% -3.5% 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 %   56.7% 61.6% 41.4% 32.4% 85.9% 81.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 129.8% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 129.8% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -18.7% -144.9% 12.0% 0.6% 14.4% -422.8% 0.0% 0.0%   Gearing %   0.7% 0.9% 0.0% 0.0% 12.0% 20.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.4% 238.9% 423.4% 0.0% 32.3% 0.2% 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   1.5 1.7 0.8 0.7 7.1 5.3 0.0 0.0   Current Ratio   1.6 1.9 1.0 0.9 7.1 5.3 0.0 0.0   Cash and cash equivalent   17.0 271.7 16.5 0.2 0.0 0.0 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 1,657.4 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 41.6 266.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 919.4% 0.0% 0.0% 0.0%   Net working capital   175.9 209.8 -10.2 -35.8 157.9 145.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 789.6% 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   38 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   38 0 0 0 0 0 0 0   EBIT / employee   29 0 0 0 0 0 0 0   Net earnings / employee   19 0 0 0 0 0 0 0