Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGGE- & BOLIGINVEST 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.0% 1.2% 1.0% 1.8% 1.4% 1.5% 9.4% 9.4%   Credit score (0-100)   70 83 87 69 78 76 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.3 82.2 315.0 1.7 34.7 21.4 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   430 542 567 741 665 777 0.0 0.0   EBITDA   361 472 495 679 602 714 0.0 0.0   EBIT   171 531 2,021 22.6 65.1 30.5 0.0 0.0   Pre-tax profit (PTP)   27.9 287.5 1,845.6 -153.7 -19.7 -219.7 0.0 0.0   Net earnings   21.7 224.1 1,441.8 -22.5 -12.4 -171.3 0.0 0.0   Pre-tax profit without non-rec. items   27.9 287 1,846 -154 -19.7 -220 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   9,723 12,579 14,512 11,696 10,563 9,879 0.0 0.0   Shareholders equity total   2,623 2,847 4,289 4,266 4,254 4,083 3,156 3,156   Interest-bearing liabilities   6,527 9,646 9,914 7,311 6,493 6,144 0.0 0.0   Balance sheet total (assets)   9,832 12,988 15,154 12,598 11,184 10,586 3,156 3,156   Net Debt   6,527 9,646 9,914 6,869 6,493 6,144 -3,156 -3,156     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   430 542 567 741 665 777 0.0 0.0   Gross profit growth   -2.6% 26.0% 4.7% 30.6% -10.3% 16.9% -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)   9,832 12,988 15,154 12,598 11,184 10,586 3,156 3,156   Balance sheet change%   21.5% 32.1% 16.7% -16.9% -11.2% -5.4% -70.2% 0.0%   Added value   177.5 547.0 2,041.3 41.6 84.1 49.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,763 2,840 1,913 -2,836 -1,152 -703 -9,879 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 (%)   39.8% 98.0% 356.2% 3.0% 9.8% 3.9% 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 %   2.0% 4.8% 14.5% 0.3% 0.7% 0.6% 0.0% 0.0%   ROI %   2.1% 5.0% 15.0% 0.3% 0.8% 0.6% 0.0% 0.0%   ROE %   0.8% 8.2% 40.4% -0.5% -0.3% -4.1% 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 %   26.7% 21.9% 28.3% 33.9% 38.0% 38.6% 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, %   1,809.1% 2,043.6% 2,001.7% 1,011.7% 1,077.8% 860.0% 0.0% 0.0%   Gearing %   248.8% 338.8% 231.2% 171.4% 152.6% 150.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.2% 2.1% 2.2% 1.6% 4.5% 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   0.1 0.2 0.2 0.4 0.6 0.8 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.4 0.6 0.8 0.0 0.0   Cash and cash equivalent   0.4 0.0 0.0 441.9 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 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   -917.4 -2,140.0 -2,123.2 -1,275.4 -417.0 -177.0 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   178 547 2,041 42 84 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   361 472 495 679 602 714 0 0   EBIT / employee   171 531 2,021 23 65 30 0 0   Net earnings / employee   22 224 1,442 -23 -12 -171 0 0