Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGGO 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% 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   218 -22.7 41.7 1,320 2,849 3,549 0.0 0.0   EBITDA   108 -28.9 6.3 511 317 565 0.0 0.0   EBIT   108 -28.9 6.3 511 315 555 0.0 0.0   Pre-tax profit (PTP)   104.7 -30.0 5.5 493.6 310.4 563.9 0.0 0.0   Net earnings   81.5 -23.6 4.3 384.3 241.6 439.3 0.0 0.0   Pre-tax profit without non-rec. items   105 -30.0 5.5 494 310 564 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   0.0 0.0 0.0 0.0 47.2 37.3 0.0 0.0   Shareholders equity total   171 80.9 85.2 470 471 690 366 366   Interest-bearing liabilities   103 0.0 0.0 93.7 24.6 0.0 0.0 0.0   Balance sheet total (assets)   379 96.1 131 1,947 1,473 2,038 366 366   Net Debt   -263 -80.4 -114 -1,679 24.6 -352 -366 -366     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   218 -22.7 41.7 1,320 2,849 3,549 0.0 0.0   Gross profit growth   40.0% 0.0% 0.0% 3,070.0% 115.8% 24.6% -100.0% 0.0%   Employees   0 0 0 0 5 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 20.0% -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)   379 96 131 1,947 1,473 2,038 366 366   Balance sheet change%   53.7% -74.7% 35.9% 1,390.5% -24.3% 38.3% -82.0% 0.0%   Added value   107.7 -28.9 6.3 511.3 314.6 565.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 45 -20 -37 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   49.4% 127.3% 15.2% 38.7% 11.0% 15.6% 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 %   34.4% -12.2% 5.6% 49.2% 19.0% 32.6% 0.0% 0.0%   ROI %   45.9% -16.2% 7.6% 157.7% 60.3% 94.4% 0.0% 0.0%   ROE %   62.4% -18.7% 5.2% 138.6% 51.4% 75.6% 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 %   45.2% 84.2% 65.3% 24.1% 32.0% 33.9% 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, %   -244.1% 277.6% -1,801.7% -328.4% 7.8% -62.4% 0.0% 0.0%   Gearing %   59.8% 0.0% 0.0% 20.0% 5.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.0% 0.0% 37.8% 23.2% 73.1% 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   1.8 6.3 2.9 1.3 1.4 1.5 0.0 0.0   Current Ratio   1.8 6.3 2.9 1.3 1.4 1.5 0.0 0.0   Cash and cash equivalent   365.4 80.4 114.1 1,772.7 0.0 352.4 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   173.5 80.9 85.2 469.6 439.1 665.4 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   0 0 0 0 63 94 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 63 94 0 0   EBIT / employee   0 0 0 0 63 93 0 0   Net earnings / employee   0 0 0 0 48 73 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1