Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byens Træpleje 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   6.9% 8.8% 4.8% 7.5% 6.5% 6.2% 16.0% 15.8%   Credit score (0-100)   36 29 44 31 36 37 12 12   Credit rating   BBB BB BBB BB 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 2018/12 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   1,172 1,070 1,083 899 958 862 0.0 0.0   EBITDA   34.5 148 242 -37.7 19.6 -54.9 0.0 0.0   EBIT   -35.9 25.3 122 -123 -38.4 -88.6 0.0 0.0   Pre-tax profit (PTP)   -49.5 19.0 113.9 -111.4 -45.7 -93.6 0.0 0.0   Net earnings   -38.8 14.5 87.9 -87.6 -37.4 -73.3 0.0 0.0   Pre-tax profit without non-rec. items   -49.5 19.0 114 -111 -45.7 -93.6 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   316 273 183 98.0 40.0 6.3 0.0 0.0   Shareholders equity total   131 145 233 146 108 34.8 -15.2 -15.2   Interest-bearing liabilities   194 168 141 113 84.3 56.1 15.2 15.2   Balance sheet total (assets)   607 508 840 549 407 321 0.0 0.0   Net Debt   -31.6 5.9 -231 -136 -163 -135 15.2 15.2     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   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   1,172 1,070 1,083 899 958 862 0.0 0.0   Gross profit growth   14.4% -8.7% 1.2% -16.9% 6.5% -10.0% -100.0% 0.0%   Employees   0 3 2 2 2 2 0 0   Employee growth %   0.0% 0.0% -33.3% 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)   607 508 840 549 407 321 0 0   Balance sheet change%   33.8% -16.3% 65.3% -34.6% -25.9% -21.0% -100.0% 0.0%   Added value   34.5 148.2 242.4 -37.7 46.9 -54.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   114 -166 -210 -171 -116 -67 -6 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 -3.0 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 (%)   -3.1% 2.4% 11.2% -13.7% -4.0% -10.3% 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 %   -6.8% 4.7% 18.1% -14.9% -8.2% -24.3% 0.0% 0.0%   ROI %   -13.8% 7.9% 34.4% -32.2% -17.4% -62.5% 0.0% 0.0%   ROE %   -25.8% 10.5% 46.5% -46.3% -29.5% -102.6% 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 %   21.5% 28.6% 27.8% 26.5% 26.6% 10.8% -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, %   -91.4% 4.0% -95.1% 360.7% -832.6% 245.5% 0.0% 0.0%   Gearing %   148.4% 115.7% 60.5% 77.7% 78.0% 161.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.0% 4.0% 5.3% 6.3% 6.5% 7.2% 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   1.0 1.1 1.4 1.4 1.5 1.2 0.0 0.0   Current Ratio   1.0 1.1 1.4 1.4 1.5 1.2 0.0 0.0   Cash and cash equivalent   225.5 162.2 371.7 249.0 247.8 190.9 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   -7.4 28.6 173.9 131.7 124.4 56.6 -7.6 -7.6   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 49 121 -19 23 -27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 49 121 -19 10 -27 0 0   EBIT / employee   0 8 61 -61 -19 -44 0 0   Net earnings / employee   0 5 44 -44 -19 -37 0 0