Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGMESTERSKOLEN 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   4.0% 10.2% 4.2% 7.1% 5.2% 5.1% 16.3% 16.1%   Credit score (0-100)   51 25 48 33 42 42 11 11   Credit rating   BBB BB BBB BBB BBB BBB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,157 292 248 221 140 103 0.0 0.0   EBITDA   -890 -3,699 247 221 140 103 0.0 0.0   EBIT   -139 -3,252 47.8 -385 375 -8.2 0.0 0.0   Pre-tax profit (PTP)   -343.8 -3,561.7 -329.2 -689.8 157.1 -313.5 0.0 0.0   Net earnings   -255.4 -2,791.4 -256.8 -538.1 -134.0 -154.0 0.0 0.0   Pre-tax profit without non-rec. items   -344 -3,562 -329 -690 157 -313 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   25,945 20,541 13,542 8,400 6,600 4,645 0.0 0.0   Shareholders equity total   3,718 926 670 131 -2.6 -157 -207 -207   Interest-bearing liabilities   24,755 18,515 12,367 7,647 5,836 4,462 207 207   Balance sheet total (assets)   31,371 20,823 13,550 8,460 6,670 4,658 0.0 0.0   Net Debt   24,755 18,515 12,367 7,647 5,778 4,462 207 207     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,157 292 248 221 140 103 0.0 0.0   Gross profit growth   -45.7% -74.8% -15.1% -10.8% -36.8% -26.3% -100.0% 0.0%   Employees   1 0 0 1 1 1 0 0   Employee growth %   0.0% -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)   31,371 20,823 13,550 8,460 6,670 4,658 0 0   Balance sheet change%   64.3% -33.6% -34.9% -37.6% -21.1% -30.2% -100.0% 0.0%   Added value   -139.4 -3,251.6 47.8 -385.4 375.2 -8.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,945 -5,405 -6,999 -5,142 -1,800 -1,955 -4,645 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -12.0% -1,113.3% 19.3% -174.2% 268.4% -8.0% 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 %   -0.6% -12.5% 0.3% -3.5% 5.0% -0.1% 0.0% 0.0%   ROI %   -0.6% -13.3% 0.3% -3.7% 5.4% -0.2% 0.0% 0.0%   ROE %   -6.6% -120.2% -32.2% -134.4% -3.9% -2.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   11.9% 5.1% 5.6% 2.4% 0.7% -2.3% -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, %   -2,780.8% -500.6% 5,016.1% 3,455.6% 4,132.7% 4,329.2% 0.0% 0.0%   Gearing %   665.9% 1,998.7% 1,846.9% 5,817.0% -226,649.4% -2,849.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.4% 2.4% 3.0% 3.2% 5.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 58.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -21,281.7 -19,425.7 -12,755.9 -8,268.5 -6,346.6 -4,705.1 -103.3 -103.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -139 0 0 -385 375 -8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -890 0 0 221 140 103 0 0   EBIT / employee   -139 0 0 -385 375 -8 0 0   Net earnings / employee   -255 0 0 -538 -134 -154 0 0