Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEBER & BERTELSEN BYG ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 6.1% 6.1%   Bankruptcy risk   12.6% 20.2% 12.4% 14.1% 9.0% 9.6% 16.4% 16.1%   Credit score (0-100)   20 6 19 14 27 24 11 12   Credit rating   BB B BB BB BB BB BB BB   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 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   1,896 1,458 1,937 1,688 1,278 1,072 1,072 1,072   Gross profit   1,484 1,152 1,630 1,355 1,057 899 0.0 0.0   EBITDA   93.8 -282 87.0 29.2 64.5 35.9 0.0 0.0   EBIT   93.8 -282 87.0 29.2 39.3 17.1 0.0 0.0   Pre-tax profit (PTP)   92.0 -286.0 83.8 20.1 35.1 15.7 0.0 0.0   Net earnings   71.8 -223.1 65.0 14.5 27.2 7.8 0.0 0.0   Pre-tax profit without non-rec. items   92.0 -286 83.8 20.1 35.1 15.7 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 75.6 56.7 0.0 0.0   Shareholders equity total   228 4.7 69.7 84.3 111 119 69.2 69.2   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   529 234 763 406 386 381 69.2 69.2   Net Debt   -452 -110 -655 -304 -218 -241 -69.2 -69.2     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   1,896 1,458 1,937 1,688 1,278 1,072 1,072 1,072   Net sales growth   12.7% -23.1% 32.9% -12.9% -24.3% -16.1% 0.0% 0.0%   Gross profit   1,484 1,152 1,630 1,355 1,057 899 0.0 0.0   Gross profit growth   2.2% -22.4% 41.5% -16.9% -22.0% -15.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   529 234 763 406 386 381 69 69   Balance sheet change%   10.7% -55.7% 225.6% -46.8% -5.0% -1.4% -81.8% 0.0%   Added value   93.8 -281.7 87.0 29.2 39.3 35.9 0.0 0.0   Added value %   4.9% -19.3% 4.5% 1.7% 3.1% 3.4% 0.0% 0.0%   Investments   0 0 0 0 50 -38 -57 0   Net sales trend   2.0 -1.0 1.0 -1.0 -2.0 -3.0 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 %   4.9% -19.3% 4.5% 1.7% 5.0% 3.4% 0.0% 0.0%   EBIT %   4.9% -19.3% 4.5% 1.7% 3.1% 1.6% 0.0% 0.0%   EBIT to gross profit (%)   6.3% -24.5% 5.3% 2.2% 3.7% 1.9% 0.0% 0.0%   Net Earnings %   3.8% -15.3% 3.4% 0.9% 2.1% 0.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.8% -15.3% 3.4% 0.9% 4.1% 2.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.9% -19.6% 4.3% 1.2% 2.7% 1.5% 0.0% 0.0%   ROA %   18.6% -73.8% 17.4% 5.0% 9.9% 4.5% 0.0% 0.0%   ROI %   48.9% -242.4% 233.9% 37.9% 40.2% 14.8% 0.0% 0.0%   ROE %   37.4% -191.9% 174.8% 18.9% 27.8% 6.8% 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 %   43.0% 2.0% 9.1% 20.7% 28.8% 31.3% 100.0% 100.0%   Relative indebtedness %   15.9% 15.8% 35.8% 19.1% 21.5% 24.4% 0.0% 0.0%   Relative net indebtedness %   -7.9% 8.2% 2.0% 1.1% 4.4% 1.9% -6.5% -6.5%   Net int. bear. debt to EBITDA, %   -481.4% 38.9% -753.0% -1,041.6% -338.1% -671.5% 0.0% 0.0%   Gearing %   0.0% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.6 0.8 1.0 1.1 0.9 1.0 0.0 0.0   Current Ratio   1.8 1.0 1.1 1.3 1.1 1.2 0.0 0.0   Cash and cash equivalent   451.7 109.5 655.3 303.9 218.0 241.4 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)   9.6 13.0 13.0 12.0 18.2 23.1 0.0 0.0   Current assets / Net sales %   27.9% 16.1% 39.4% 24.1% 24.3% 30.2% 6.5% 6.5%   Net working capital   227.8 4.7 69.7 84.3 35.9 62.6 0.0 0.0   Net working capital %   12.0% 0.3% 3.6% 5.0% 2.8% 5.8% 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0