Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Primdal Byg ApS - Murermester Christian Primdal 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   6.8% 9.3% 10.0% 8.0% 6.6% 11.9% 18.2% 18.0%   Credit score (0-100)   37 28 24 29 36 19 8 8   Credit rating   BBB BB BB BB BBB BB B B   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   1,149 1,136 1,445 1,180 757 210 0.0 0.0   EBITDA   191 346 233 110 183 -281 0.0 0.0   EBIT   103 128 55.1 29.7 73.9 -374 0.0 0.0   Pre-tax profit (PTP)   70.9 100.4 69.2 7.3 67.1 -389.5 0.0 0.0   Net earnings   64.7 77.6 51.5 2.2 49.8 -303.8 0.0 0.0   Pre-tax profit without non-rec. items   70.9 100 69.2 7.3 67.1 -389 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   206 230 216 170 62.1 7.0 0.0 0.0   Shareholders equity total   -174 -96.6 -45.2 -42.9 6.9 -297 -347 -347   Interest-bearing liabilities   348 77.1 124 247 193 502 347 347   Balance sheet total (assets)   779 1,126 1,155 972 856 587 0.0 0.0   Net Debt   348 77.1 124 247 9.4 502 347 347     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   1,149 1,136 1,445 1,180 757 210 0.0 0.0   Gross profit growth   -0.6% -1.2% 27.2% -18.3% -35.8% -72.3% -100.0% 0.0%   Employees   2 3 3 3 2 1 0 0   Employee growth %   0.0% 50.0% 0.0% 0.0% -33.3% -50.0% -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)   779 1,126 1,155 972 856 587 0 0   Balance sheet change%   -14.8% 44.6% 2.6% -15.8% -11.9% -31.5% -100.0% 0.0%   Added value   191.1 345.7 233.3 110.3 154.5 -281.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -176 -193 -192 -126 -217 -148 -7 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 -1.0 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 (%)   9.0% 11.3% 3.8% 2.5% 9.8% -178.5% 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 %   9.8% 11.8% 6.6% 2.7% 8.1% -43.0% 0.0% 0.0%   ROI %   22.2% 60.2% 79.3% 15.9% 33.8% -106.5% 0.0% 0.0%   ROE %   7.6% 8.1% 4.5% 0.2% 10.2% -102.3% 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 %   -18.3% -7.9% -3.8% -4.2% 0.8% -33.6% -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, %   182.1% 22.3% 53.0% 224.2% 5.1% -178.7% 0.0% 0.0%   Gearing %   -199.8% -79.8% -273.9% -576.2% 2,793.5% -169.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 13.0% 10.4% 12.0% 3.9% 4.4% 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   0.6 0.7 0.8 0.8 0.9 0.6 0.0 0.0   Current Ratio   0.6 0.7 0.8 0.8 0.9 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 184.0 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   -380.0 -326.9 -261.1 -213.0 -55.2 -303.9 -173.4 -173.4   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   96 115 78 37 77 -281 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   96 115 78 37 92 -281 0 0   EBIT / employee   52 43 18 10 37 -374 0 0   Net earnings / employee   32 26 17 1 25 -304 0 0