Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARTIN BYSKOV HOLDING 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.1% 3.2% 2.1% 1.1% 1.0% 0.9% 8.4% 8.4%   Credit score (0-100)   58 55 65 83 85 88 29 29   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 1.0 612.0 948.3 1,168.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -6.3 -6.3 -20.4 -21.0 -23.7 -19.2 0.0 0.0   EBITDA   -6.3 -6.3 -20.4 -21.0 -23.7 -19.2 0.0 0.0   EBIT   -6.3 -6.3 -20.4 -21.0 -23.7 -19.2 0.0 0.0   Pre-tax profit (PTP)   235.6 312.7 17,474.9 652.8 795.8 1,183.4 0.0 0.0   Net earnings   235.6 312.7 17,464.1 509.1 616.3 923.0 0.0 0.0   Pre-tax profit without non-rec. items   236 313 17,475 653 796 1,183 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   951 1,209 17,916 17,875 17,542 16,965 14,385 14,385   Interest-bearing liabilities   57.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,012 1,212 17,930 18,024 17,898 17,207 14,385 14,385   Net Debt   -238 -496 -1,323 -734 -772 -500 -14,385 -14,385     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -6.3 -6.3 -20.4 -21.0 -23.7 -19.2 0.0 0.0   Gross profit growth   -0.4% -0.0% -227.0% -2.6% -12.9% 18.8% 0.0% 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)   1,012 1,212 17,930 18,024 17,898 17,207 14,385 14,385   Balance sheet change%   31.6% 19.8% 1,379.7% 0.5% -0.7% -3.9% -16.4% 0.0%   Added value   -6.3 -6.3 -20.4 -21.0 -23.7 -19.2 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 0 0 0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   27.4% 28.7% 182.7% 3.7% 4.5% 6.7% 0.0% 0.0%   ROI %   27.5% 28.7% 182.8% 3.7% 4.6% 6.9% 0.0% 0.0%   ROE %   28.3% 28.9% 182.6% 2.8% 3.5% 5.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   94.0% 99.8% 99.9% 99.2% 98.0% 98.6% 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, %   3,813.5% 7,928.9% 6,472.7% 3,499.3% 3,260.3% 2,601.6% 0.0% 0.0%   Gearing %   6.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.2% 21.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   15.9 387.2 153.4 14.8 12.8 6.4 0.0 0.0   Current Ratio   15.9 387.2 153.4 14.8 12.8 6.4 0.0 0.0   Cash and cash equivalent   295.7 495.7 1,323.3 734.0 772.4 500.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e 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)   175.2 175.1 53.6 87.0 192.6 237.3 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   901.3 1,158.7 2,096.8 2,055.9 1,915.5 1,168.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -6 -6 -20 -21 -24 -19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -6 -6 -20 -21 -24 -19 0 0   EBIT / employee   -6 -6 -20 -21 -24 -19 0 0   Net earnings / employee   236 313 17,464 509 616 923 0 0