Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BM-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   4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2%   Bankruptcy risk   8.0% 13.2% 6.6% 2.8% 3.5% 3.8% 10.7% 10.5%   Credit score (0-100)   32 18 36 57 53 50 23 23   Credit rating   BB BB BBB BBB BBB 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   1,323 183 1,299 4,302 7,035 6,270 0.0 0.0   EBITDA   534 -596 550 710 356 558 0.0 0.0   EBIT   417 -701 453 602 209 420 0.0 0.0   Pre-tax profit (PTP)   397.3 -733.3 445.4 552.5 56.2 154.2 0.0 0.0   Net earnings   342.1 -568.7 346.9 430.7 43.9 119.1 0.0 0.0   Pre-tax profit without non-rec. items   397 -733 445 553 56.2 154 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   380 288 242 189 316 353 0.0 0.0   Shareholders equity total   662 93.6 441 871 915 1,034 984 984   Interest-bearing liabilities   7.6 2,777 2,598 4,721 6,497 9,113 0.0 0.0   Balance sheet total (assets)   2,087 4,929 5,329 6,798 10,062 13,318 984 984   Net Debt   7.3 2,396 1,988 3,959 5,930 8,130 -984 -984     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   1,323 183 1,299 4,302 7,035 6,270 0.0 0.0   Gross profit growth   0.0% -86.2% 611.6% 231.2% 63.5% -10.9% -100.0% 0.0%   Employees   1 1 1 9 17 15 0 0   Employee growth %   0.0% 0.0% 0.0% 800.0% 88.9% -11.8% -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)   2,087 4,929 5,329 6,798 10,062 13,318 984 984   Balance sheet change%   -18.9% 136.1% 8.1% 27.6% 48.0% 32.4% -92.6% 0.0%   Added value   534.0 -596.1 549.5 710.4 317.4 558.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15 -196 -142 -162 -20 -101 -353 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   31.5% -383.9% 34.9% 14.0% 3.0% 6.7% 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 %   18.7% -19.9% 8.9% 10.4% 4.6% 5.6% 0.0% 0.0%   ROI %   31.6% -38.9% 15.1% 14.3% 5.9% 7.4% 0.0% 0.0%   ROE %   69.6% -150.5% 129.9% 65.7% 4.9% 12.2% 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 %   31.7% 1.9% 8.3% 12.8% 9.1% 7.8% 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, %   1.4% -402.0% 361.7% 557.3% 1,664.5% 1,457.2% 0.0% 0.0%   Gearing %   1.1% 2,966.5% 589.7% 541.8% 709.9% 881.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 2.4% 0.4% 2.1% 5.9% 6.4% 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   1.0 0.9 1.0 1.1 1.1 1.1 0.0 0.0   Current Ratio   1.3 1.0 1.1 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.3 381.2 610.4 761.8 566.5 982.3 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   351.8 -137.1 268.3 783.4 707.4 831.6 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   534 -596 550 79 19 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   534 -596 550 79 21 37 0 0   EBIT / employee   417 -701 453 67 12 28 0 0   Net earnings / employee   342 -569 347 48 3 8 0 0