Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MVE 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.6% 18.2% 12.7% 9.9% 5.1% 5.6% 20.6% 20.4%   Credit score (0-100)   37 8 18 23 43 39 5 5   Credit rating   BBB B BB BB BBB BBB 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 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   2,240 -1,972 -1,745 822 1,165 398 0.0 0.0   EBITDA   1,731 -1,972 -1,745 822 1,165 -8.5 0.0 0.0   EBIT   1,717 -2,001 -1,778 822 1,142 -52.6 0.0 0.0   Pre-tax profit (PTP)   660.4 -2,376.0 -2,605.2 44.0 237.5 -1,063.4 0.0 0.0   Net earnings   684.7 -1,857.6 -2,032.3 27.7 185.3 -829.5 0.0 0.0   Pre-tax profit without non-rec. items   660 -2,376 -2,605 44.0 238 -1,063 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   37.3 98.3 0.0 0.0 105 86.9 0.0 0.0   Shareholders equity total   -1,809 -3,666 101 129 314 -515 -595 -595   Interest-bearing liabilities   12,887 10,059 10,714 13,909 28,827 29,290 595 595   Balance sheet total (assets)   16,610 10,505 17,091 19,885 31,579 30,217 0.0 0.0   Net Debt   12,826 10,040 10,113 13,802 28,805 29,287 595 595     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   2,240 -1,972 -1,745 822 1,165 398 0.0 0.0   Gross profit growth   7.1% 0.0% 11.5% 0.0% 41.7% -65.9% -100.0% 0.0%   Employees   1 0 0 0 0 1 0 0   Employee growth %   -66.7% -100.0% 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)   16,610 10,505 17,091 19,885 31,579 30,217 0 0   Balance sheet change%   -27.7% -36.8% 62.7% 16.3% 58.8% -4.3% -100.0% 0.0%   Added value   1,731.3 -1,972.4 -1,744.7 822.1 1,142.4 -8.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28 32 -132 0 82 -62 -87 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 -2.0 1.0 2.0 -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 (%)   76.7% 101.5% 101.9% 100.0% 98.0% -13.2% 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 %   8.9% -11.0% -11.4% 4.6% 4.4% -0.2% 0.0% 0.0%   ROI %   10.5% -13.2% -12.7% 5.7% 5.1% -0.2% 0.0% 0.0%   ROE %   3.5% -13.7% -38.3% 24.0% 83.6% -5.4% 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 %   -9.8% -25.9% 0.6% 0.6% 1.0% -1.7% -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, %   740.9% -509.0% -579.6% 1,678.8% 2,471.8% -345,363.7% 0.0% 0.0%   Gearing %   -712.4% -274.3% 10,586.5% 10,792.7% 9,176.7% -5,682.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 5.1% 8.0% 6.6% 4.2% 3.5% 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 1.3 1.1 1.0 1.0 0.0 0.0   Current Ratio   0.9 1.0 1.3 1.1 1.0 1.0 0.0 0.0   Cash and cash equivalent   60.5 19.2 601.7 107.1 22.2 3.1 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   -935.6 -453.8 3,854.9 1,848.3 359.1 -602.3 -297.7 -297.7   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   1,731 0 0 0 0 -8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,731 0 0 0 0 -8 0 0   EBIT / employee   1,717 0 0 0 0 -53 0 0   Net earnings / employee   685 0 0 0 0 -830 0 0