CVR number 40757686
Industry 468300

Build17 ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  9.6% 4.4% 4.8% 10.7% 10.5%  
Credit score (0-100)  25 46 44 22 23  
Credit rating  BB BBB BBB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  1,210 923 1,330 -918 -469  
EBITDA  1,210 636 762 -1,799 -1,072  
EBIT  1,191 612 601 -1,899 -1,176  
Pre-tax profit (PTP)  1,180.4 605.6 28.2 -2,387.4 -1,215.8  
Net earnings  908.8 470.4 -85.9 -2,114.6 -1,023.0  
Pre-tax profit without non-rec. items  1,180 606 28.2 -2,387 -1,216  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  101 247 197 0.0 0.0  
Shareholders equity total  959 1,429 2,727 3,413 2,993  
Interest-bearing liabilities  0.0 269 484 492 0.0  
Balance sheet total (assets)  1,893 2,709 4,117 4,363 4,608  
Net Debt  -222 108 323 -109 -184  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,210 923 1,330 -918 -469  
Gross profit growth  0.0% -23.7% 44.0% 0.0% 48.9%  
Employees  0 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,893 2,709 4,117 4,363 4,608  
Balance sheet change%  0.0% 43.1% 52.0% 6.0% 5.6%  
Added value  1,209.7 636.2 761.7 -1,738.2 -1,072.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  82 1,122 486 462 644  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 -1.0 -2.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  98.4% 66.3% 45.2% 206.8% 250.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  63.6% 26.7% 4.3% -54.8% -26.0%  
ROI %  125.3% 45.3% 5.9% -63.3% -32.7%  
ROE %  94.8% 39.4% -4.1% -68.9% -31.9%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  50.7% 52.8% 66.3% 78.2% 70.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -18.4% 17.0% 42.4% 6.0% 17.1%  
Gearing %  0.0% 18.8% 17.7% 14.4% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 6.9% 31.8% 13.3% 19.6%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.8 0.4 0.3 1.8 0.8  
Current Ratio  1.3 0.7 1.3 1.8 0.9  
Cash and cash equivalent  222.3 161.1 160.9 600.8 183.7  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  279.4 -343.2 410.7 628.2 -110.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 636 762 -1,738 -1,072  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 636 762 -1,799 -1,072  
EBIT / employee  0 612 601 -1,899 -1,176  
Net earnings / employee  0 470 -86 -2,115 -1,023