Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byskovhus 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.2% 1.7% 2.7% 1.5% 1.6% 1.1% 9.6% 9.6%   Credit score (0-100)   84 75 60 74 74 83 26 26   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   24.2 2.5 0.0 10.8 5.2 119.4 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   685 1,151 117 2,912 950 1,128 0.0 0.0   EBITDA   685 1,151 -210 2,580 947 1,128 0.0 0.0   EBIT   658 1,128 -235 2,555 922 1,095 0.0 0.0   Pre-tax profit (PTP)   256.3 679.6 -939.2 1,950.2 383.0 252.8 0.0 0.0   Net earnings   201.8 541.4 -701.8 1,512.3 300.8 187.3 0.0 0.0   Pre-tax profit without non-rec. items   256 680 -939 1,950 383 253 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   12,476 9,914 24,199 17,574 16,340 17,207 0.0 0.0   Shareholders equity total   594 1,135 433 1,946 2,247 2,434 2,384 2,384   Interest-bearing liabilities   12,141 9,452 20,156 13,797 12,516 13,562 0.0 0.0   Balance sheet total (assets)   12,965 12,016 24,436 17,575 16,344 17,216 2,384 2,384   Net Debt   12,063 9,432 20,156 13,797 12,516 13,562 -2,384 -2,384     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   685 1,151 117 2,912 950 1,128 0.0 0.0   Gross profit growth   -49.4% 68.0% -89.8% 2,388.2% -67.4% 18.8% -100.0% 0.0%   Employees   0 0 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,965 12,016 24,436 17,575 16,344 17,216 2,384 2,384   Balance sheet change%   35.5% -7.3% 103.4% -28.1% -7.0% 5.3% -86.2% 0.0%   Added value   684.9 1,150.6 -210.2 2,580.4 947.2 1,128.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,942 -2,584 14,260 -6,650 -1,260 833 -17,207 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 -1.0 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 (%)   96.0% 98.1% -201.2% 87.7% 97.1% 97.0% 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 %   5.9% 9.7% -1.3% 12.2% 5.4% 6.5% 0.0% 0.0%   ROI %   6.0% 10.3% -1.5% 13.9% 5.9% 7.0% 0.0% 0.0%   ROE %   41.0% 62.6% -89.5% 127.1% 14.4% 8.0% 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 %   4.6% 9.4% 1.8% 11.1% 13.7% 14.1% 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, %   1,761.2% 819.8% -9,587.2% 534.7% 1,321.4% 1,201.9% 0.0% 0.0%   Gearing %   2,045.0% 832.7% 4,651.0% 709.1% 557.1% 557.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 5.0% 4.8% 3.6% 4.1% 6.5% 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   0.1 0.4 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.4 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   77.8 20.0 0.0 0.0 0.0 0.0 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   -5,766.1 -3,873.3 -11,524.0 -5,999.6 -6,524.0 -7,650.4 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 -210 2,580 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -210 2,580 0 0 0 0   EBIT / employee   0 0 -235 2,555 0 0 0 0   Net earnings / employee   0 0 -702 1,512 0 0 0 0