Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sindbjerg 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   5.2% 4.9% 27.1% 10.1% 10.8% 6.6% 12.0% 11.7%   Credit score (0-100)   44 45 2 23 22 35 20 20   Credit rating   BBB BBB B BB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,618 2,674 1,857 3,608 3,507 3,403 0.0 0.0   EBITDA   633 528 -762 413 519 721 0.0 0.0   EBIT   469 338 -952 254 319 581 0.0 0.0   Pre-tax profit (PTP)   393.5 301.2 -1,026.0 184.7 281.5 516.9 0.0 0.0   Net earnings   306.7 233.6 -1,093.6 377.7 219.6 403.2 0.0 0.0   Pre-tax profit without non-rec. items   393 301 -1,026 185 282 517 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,481 1,325 1,132 1,105 746 575 0.0 0.0   Shareholders equity total   788 914 -239 138 358 761 589 589   Interest-bearing liabilities   255 364 180 217 78.5 103 0.0 0.0   Balance sheet total (assets)   4,187 3,915 2,999 3,232 2,673 2,840 589 589   Net Debt   255 364 180 217 78.5 103 -589 -589     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,618 2,674 1,857 3,608 3,507 3,403 0.0 0.0   Gross profit growth   15.4% -26.1% -30.6% 94.3% -2.8% -3.0% -100.0% 0.0%   Employees   8 8 8 8 10 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% -20.0% -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)   4,187 3,915 2,999 3,232 2,673 2,840 589 589   Balance sheet change%   52.7% -6.5% -23.4% 7.8% -17.3% 6.2% -79.3% 0.0%   Added value   632.9 527.8 -761.8 412.9 477.9 720.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   440 -346 -383 -186 -559 -312 -575 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   13.0% 12.6% -51.3% 7.0% 9.1% 17.1% 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 %   13.5% 8.8% -25.7% 7.9% 10.8% 21.0% 0.0% 0.0%   ROI %   30.2% 18.1% -67.3% 37.8% 51.6% 63.1% 0.0% 0.0%   ROE %   44.6% 27.5% -55.9% 24.1% 88.4% 72.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   18.8% 23.3% -7.4% 4.3% 13.4% 26.8% 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, %   40.3% 68.9% -23.6% 52.6% 15.1% 14.2% 0.0% 0.0%   Gearing %   32.4% 39.8% -75.2% 156.7% 21.9% 13.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.3% 18.1% 38.6% 35.2% 25.6% 69.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.1 0.7 0.7 0.9 1.3 0.0 0.0   Current Ratio   1.1 1.1 0.7 0.8 0.9 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   197.6 323.7 -824.7 -700.9 -207.4 543.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   79 66 -95 52 48 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   79 66 -95 52 52 90 0 0   EBIT / employee   59 42 -119 32 32 73 0 0   Net earnings / employee   38 29 -137 47 22 50 0 0