Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JDA 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 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% 2.1% 2.1%   Bankruptcy risk   15.6% 3.5% 2.1% 1.2% 1.2% 0.8% 10.7% 10.4%   Credit score (0-100)   13 54 68 80 82 89 23 24   Credit rating   BB BBB A A A AA BB BB   Credit limit (kDKK)   0.0 0.0 0.2 91.5 212.2 612.6 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   791 3,188 3,931 3,985 6,561 5,957 0.0 0.0   EBITDA   342 483 950 1,504 2,600 1,933 0.0 0.0   EBIT   342 483 885 1,436 2,600 1,933 0.0 0.0   Pre-tax profit (PTP)   342.1 480.2 866.2 1,410.7 2,567.0 1,224.7 0.0 0.0   Net earnings   266.8 374.5 675.6 1,100.3 2,002.3 955.3 0.0 0.0   Pre-tax profit without non-rec. items   342 480 866 1,411 2,567 1,225 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   0.0 316 304 274 33.0 73.0 0.0 0.0   Shareholders equity total   177 551 1,227 2,327 4,785 4,941 891 891   Interest-bearing liabilities   4.3 0.0 0.0 0.0 4.3 0.0 0.0 0.0   Balance sheet total (assets)   3,439 1,215 3,556 4,179 6,420 7,749 891 891   Net Debt   -730 -334 -969 -874 -516 -1,237 -891 -891     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   791 3,188 3,931 3,985 6,561 5,957 0.0 0.0   Gross profit growth   122.8% 303.0% 23.3% 1.4% 64.6% -9.2% -100.0% 0.0%   Employees   0 0 0 0 0 12 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)   3,439 1,215 3,556 4,179 6,420 7,749 891 891   Balance sheet change%   1,228.6% -64.7% 192.7% 17.5% 53.6% 20.7% -88.5% 0.0%   Added value   342.1 483.3 950.1 1,504.4 2,668.6 1,933.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 316 -77 -99 -241 40 -73 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   43.3% 15.2% 22.5% 36.0% 39.6% 32.5% 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 %   18.1% 20.8% 37.1% 37.1% 49.1% 27.3% 0.0% 0.0%   ROI %   378.5% 132.1% 99.6% 80.8% 73.1% 39.7% 0.0% 0.0%   ROE %   122.6% 103.0% 76.0% 61.9% 56.3% 19.6% 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 %   5.1% 45.4% 34.5% 55.7% 74.5% 63.8% 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, %   -213.5% -69.1% -102.0% -58.1% -19.8% -64.0% 0.0% 0.0%   Gearing %   2.4% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 148.6% 0.0% 0.0% 1,558.0% 33,321.6% 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   1.1 1.4 1.4 2.1 3.9 2.7 0.0 0.0   Current Ratio   1.1 1.4 1.4 2.1 3.9 2.7 0.0 0.0   Cash and cash equivalent   734.7 333.8 969.3 873.9 520.4 1,236.7 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   176.5 235.3 854.0 1,984.4 4,695.3 4,798.0 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  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 0 161 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 161 0 0   EBIT / employee   0 0 0 0 0 161 0 0   Net earnings / employee   0 0 0 0 0 80 0 0