Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

N-P 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% 5.2% 5.2%   Bankruptcy risk   1.9% 1.3% 1.0% 0.9% 2.4% 2.5% 9.7% 9.5%   Credit score (0-100)   72 81 86 89 64 62 25 26   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   0.5 63.1 303.2 919.0 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 0 0 0 0   Gross profit   2,274 4,150 4,126 3,637 3,532 2,511 0.0 0.0   EBITDA   1,432 661 1,076 585 -113 358 0.0 0.0   EBIT   870 2,228 2,451 2,903 -182 275 0.0 0.0   Pre-tax profit (PTP)   801.3 2,117.1 2,029.1 2,372.9 -34.3 132.2 0.0 0.0   Net earnings   664.2 1,641.1 1,535.5 2,046.1 24.8 56.8 0.0 0.0   Pre-tax profit without non-rec. items   801 2,117 2,029 2,373 -34.3 132 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   2,760 8,304 14,196 8,413 372 290 0.0 0.0   Shareholders equity total   816 2,457 3,993 6,039 1,970 2,027 1,902 1,902   Interest-bearing liabilities   1,707 4,637 9,563 9,661 400 1,128 0.0 0.0   Balance sheet total (assets)   3,616 9,600 17,260 18,850 3,578 4,060 1,902 1,902   Net Debt   1,701 4,629 9,563 1,996 400 1,128 -1,902 -1,902     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   2,274 4,150 4,126 3,637 3,532 2,511 0.0 0.0   Gross profit growth   227.4% 82.5% -0.6% -11.9% -2.9% -28.9% -100.0% 0.0%   Employees   4 7 7 8 8 4 0 0   Employee growth %   300.0% 75.0% 0.0% 14.3% 0.0% -50.0% -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)   3,616 9,600 17,260 18,850 3,578 4,060 1,902 1,902   Balance sheet change%   376.3% 165.5% 79.8% 9.2% -81.0% 13.5% -53.2% 0.0%   Added value   994.6 2,428.6 2,639.8 3,085.1 0.7 357.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,154 5,344 5,703 -5,965 -8,110 -165 -290 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 -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% 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 (%)   38.3% 53.7% 59.4% 79.8% -5.1% 11.0% 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 %   39.8% 33.7% 18.3% 16.1% 0.8% 7.2% 0.0% 0.0%   ROI %   49.5% 40.3% 21.4% 18.2% 0.9% 9.9% 0.0% 0.0%   ROE %   137.1% 100.3% 47.6% 40.8% 0.6% 2.8% 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 %   22.6% 25.6% 23.1% 32.0% 55.1% 49.9% 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, %   118.8% 700.1% 889.0% 341.1% -355.1% 315.2% 0.0% 0.0%   Gearing %   209.1% 188.7% 239.5% 160.0% 20.3% 55.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 3.5% 5.9% 5.5% 2.5% 18.7% 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   0.9 0.3 0.9 1.0 1.6 1.5 0.0 0.0   Current Ratio   1.0 0.6 1.1 1.1 2.0 1.8 0.0 0.0   Cash and cash equivalent   5.5 7.7 0.0 7,665.2 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 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   18.7 -707.1 319.6 849.5 1,603.5 1,707.3 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   249 347 377 386 0 89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   358 94 154 73 -14 89 0 0   EBIT / employee   218 318 350 363 -23 69 0 0   Net earnings / employee   166 234 219 256 3 14 0 0