Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARTIN-BYG OG TEGNESTUE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   7.9% 4.3% 3.7% 5.9% 7.1% 9.1% 10.9% 10.9%   Credit score (0-100)   32 49 51 38 33 26 22 22   Credit rating   BB BBB BBB BBB BBB BB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,618 4,337 5,003 2,668 1,513 1,694 0.0 0.0   EBITDA   414 892 1,787 365 -216 424 0.0 0.0   EBIT   351 776 1,559 115 -469 213 0.0 0.0   Pre-tax profit (PTP)   116.2 636.1 1,399.5 -23.5 -626.8 76.4 0.0 0.0   Net earnings   77.0 504.6 1,090.3 -41.8 -498.8 55.4 0.0 0.0   Pre-tax profit without non-rec. items   116 636 1,399 -23.5 -627 76.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   116 404 922 803 534 185 0.0 0.0   Shareholders equity total   -171 334 1,424 1,382 884 939 814 814   Interest-bearing liabilities   2,436 1,809 1,575 1,096 1,308 1,324 0.0 0.0   Balance sheet total (assets)   3,075 3,810 4,569 4,285 3,752 3,750 814 814   Net Debt   2,435 829 1,415 1,095 1,308 1,323 -814 -814     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,618 4,337 5,003 2,668 1,513 1,694 0.0 0.0   Gross profit growth   134.4% 168.0% 15.4% -46.7% -43.3% 12.0% -100.0% 0.0%   Employees   2 9 7 6 4 3 0 0   Employee growth %   -60.0% 350.0% -22.2% -14.3% -33.3% -25.0% -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)   3,075 3,810 4,569 4,285 3,752 3,750 814 814   Balance sheet change%   35.7% 23.9% 19.9% -6.2% -12.4% -0.1% -78.3% 0.0%   Added value   413.9 891.8 1,786.8 364.7 -219.8 424.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 172 290 -369 -523 -560 -185 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   21.7% 17.9% 31.2% 4.3% -31.0% 12.6% 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 %   12.2% 22.0% 37.2% 2.6% -11.7% 5.7% 0.0% 0.0%   ROI %   18.9% 33.9% 60.5% 4.2% -20.1% 9.6% 0.0% 0.0%   ROE %   2.9% 29.6% 124.0% -3.0% -44.0% 6.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -5.3% 8.8% 31.2% 32.3% 25.2% 26.8% 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, %   588.3% 93.0% 79.2% 300.3% -606.3% 312.1% 0.0% 0.0%   Gearing %   -1,426.0% 541.9% 110.6% 79.3% 148.0% 141.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.6% 6.6% 9.4% 10.4% 13.1% 10.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.9 0.9 1.1 1.2 1.2 1.4 0.0 0.0   Current Ratio   0.9 1.0 1.2 1.2 1.1 1.3 0.0 0.0   Cash and cash equivalent   0.5 979.5 160.2 0.5 0.5 0.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -286.6 -70.3 511.9 591.5 349.8 754.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   207 99 255 61 -55 141 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   207 99 255 61 -54 141 0 0   EBIT / employee   176 86 223 19 -117 71 0 0   Net earnings / employee   38 56 156 -7 -125 18 0 0