Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BDH 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   7.7% 6.2% 2.2% 2.5% 5.4% 10.7% 18.2% 18.0%   Credit score (0-100)   33 39 66 61 41 22 8 8   Credit rating   BB BBB BBB BBB BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.1 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 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   453 746 1,262 2,916 7,520 4,967 0.0 0.0   EBITDA   198 389 877 560 601 -468 0.0 0.0   EBIT   198 389 874 555 591 -491 0.0 0.0   Pre-tax profit (PTP)   196.0 388.0 870.0 548.0 583.0 -583.4 0.0 0.0   Net earnings   152.0 302.0 678.0 427.0 446.0 -569.6 0.0 0.0   Pre-tax profit without non-rec. items   196 388 870 548 583 -583 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   0.0 0.0 15.0 10.0 65.0 42.0 0.0 0.0   Shareholders equity total   152 454 882 659 496 -520 -570 -570   Interest-bearing liabilities   0.0 0.0 0.0 102 0.0 1,357 570 570   Balance sheet total (assets)   453 818 1,589 1,987 2,699 2,188 0.0 0.0   Net Debt   -407 -401 -603 -846 -422 1,357 570 570     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   453 746 1,262 2,916 7,520 4,967 0.0 0.0   Gross profit growth   0.0% 64.7% 69.2% 131.1% 157.9% -33.9% -100.0% 0.0%   Employees   1 1 1 5 15 13 0 0   Employee growth %   0.0% 0.0% 0.0% 400.0% 200.0% -13.3% -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)   453 818 1,589 1,987 2,699 2,188 0 0   Balance sheet change%   0.0% 80.6% 94.3% 25.0% 35.8% -18.9% -100.0% 0.0%   Added value   198.0 389.0 877.0 560.0 596.0 -468.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 12 -10 45 -46 -42 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   43.7% 52.1% 69.3% 19.0% 7.9% -9.9% 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 %   43.9% 61.2% 72.8% 30.9% 25.3% -18.3% 0.0% 0.0%   ROI %   130.9% 124.9% 128.4% 66.9% 93.2% -50.1% 0.0% 0.0%   ROE %   100.0% 99.7% 101.5% 55.4% 77.2% -42.4% 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 %   33.6% 55.5% 55.5% 33.2% 18.4% -19.2% -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, %   -205.6% -103.1% -68.8% -151.1% -70.2% -289.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 15.5% 0.0% -261.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 9.8% 17.6% 13.2% 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   1.5 2.4 2.3 1.5 1.2 0.8 0.0 0.0   Current Ratio   1.5 2.4 2.3 1.5 1.2 0.8 0.0 0.0   Cash and cash equivalent   407.0 401.0 603.0 948.0 422.0 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   152.0 471.0 878.0 649.0 445.0 -459.6 -284.8 -284.8   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   198 389 877 112 40 -36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   198 389 877 112 40 -36 0 0   EBIT / employee   198 389 874 111 39 -38 0 0   Net earnings / employee   152 302 678 85 30 -44 0 0