Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AVMULTIBYG ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   25.8% 19.6% 15.7% 6.0% 8.8% 6.5% 12.8% 12.8%   Credit score (0-100)   3 6 11 38 27 37 18 18   Credit rating   B B BB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   654 1,372 3,113 2,683 2,087 4,208 0.0 0.0   EBITDA   -560 389 572 -176 303 1,120 0.0 0.0   EBIT   -581 339 522 -226 252 1,083 0.0 0.0   Pre-tax profit (PTP)   -610.9 293.3 499.7 -234.7 148.1 1,033.6 0.0 0.0   Net earnings   -610.9 388.3 380.8 -219.0 3.9 903.9 0.0 0.0   Pre-tax profit without non-rec. items   -611 293 500 -235 148 1,034 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   203 152 102 51.1 0.6 262 0.0 0.0   Shareholders equity total   -165 224 604 385 389 1,293 1,253 1,253   Interest-bearing liabilities   323 8.6 61.0 162 176 77.1 0.0 0.0   Balance sheet total (assets)   1,239 1,508 2,316 1,107 1,321 2,619 1,253 1,253   Net Debt   -16.7 -130 -421 -9.1 -402 -952 -1,253 -1,253     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   654 1,372 3,113 2,683 2,087 4,208 0.0 0.0   Gross profit growth   -54.0% 109.7% 126.9% -13.8% -22.2% 101.6% -100.0% 0.0%   Employees   0 4 7 7 5 8 0 0   Employee growth %   0.0% 0.0% 75.0% 0.0% -28.6% 60.0% -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)   1,239 1,508 2,316 1,107 1,321 2,619 1,253 1,253   Balance sheet change%   177.8% 21.7% 53.6% -52.2% 19.3% 98.3% -52.1% 0.0%   Added value   -560.1 389.4 572.0 -175.6 302.5 1,119.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   21 -101 -101 -101 -101 225 -262 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -88.9% 24.7% 16.8% -8.4% 12.1% 25.7% 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 %   -62.8% 23.3% 27.4% -13.2% 20.8% 55.1% 0.0% 0.0%   ROI %   -151.2% 122.2% 116.8% -37.2% 43.9% 110.0% 0.0% 0.0%   ROE %   -72.5% 53.1% 92.0% -44.3% 1.0% 107.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -11.9% 15.0% 26.1% 34.8% 29.5% 49.4% 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, %   3.0% -33.3% -73.6% 5.2% -133.0% -85.0% 0.0% 0.0%   Gearing %   -195.9% 3.8% 10.1% 42.0% 45.2% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.3% 27.6% 70.1% 8.4% 61.6% 40.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 1.0 1.3 1.4 1.4 1.7 0.0 0.0   Current Ratio   0.7 1.0 1.3 1.4 1.4 1.7 0.0 0.0   Cash and cash equivalent   339.5 138.4 482.3 171.1 578.3 1,029.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -387.6 24.6 455.9 287.4 372.7 944.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 97 82 -25 61 140 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 97 82 -25 61 140 0 0   EBIT / employee   0 85 75 -32 50 135 0 0   Net earnings / employee   0 97 54 -31 1 113 0 0