Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MLP-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 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   6.7% 4.9% 5.6% 5.1% 5.5% 7.8% 16.1% 16.1%   Credit score (0-100)   37 45 40 42 40 30 11 11   Credit rating   BBB BBB BBB BBB BBB BB 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   533 628 769 827 948 974 0.0 0.0   EBITDA   3.6 24.2 107 163 104 154 0.0 0.0   EBIT   -159 -141 65.5 154 95.2 150 0.0 0.0   Pre-tax profit (PTP)   -153.4 -132.4 76.0 147.8 86.7 140.7 0.0 0.0   Net earnings   -123.9 -103.4 53.4 116.0 64.2 106.7 0.0 0.0   Pre-tax profit without non-rec. items   -153 -132 76.0 148 86.7 141 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   97.8 52.9 31.0 22.1 8.9 5.1 0.0 0.0   Shareholders equity total   836 732 786 789 277 262 212 212   Interest-bearing liabilities   100 0.0 2.1 2.0 2.7 0.5 0.0 0.0   Balance sheet total (assets)   1,325 974 1,264 1,311 786 940 212 212   Net Debt   100 -261 -625 -342 -489 -473 -212 -212     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   533 628 769 827 948 974 0.0 0.0   Gross profit growth   -50.4% 17.7% 22.5% 7.6% 14.7% 2.8% -100.0% 0.0%   Employees   2 2 1 1 2 2 0 0   Employee growth %   0.0% 0.0% -50.0% 0.0% 100.0% 0.0% -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)   1,325 974 1,264 1,311 786 940 212 212   Balance sheet change%   -16.4% -26.5% 29.7% 3.7% -40.0% 19.6% -77.4% 0.0%   Added value   3.6 24.2 106.5 163.3 104.0 153.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -300 -330 -63 -18 -22 -8 -5 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   -29.8% -22.4% 8.5% 18.7% 10.0% 15.4% 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 %   -10.2% -11.3% 7.1% 12.0% 9.1% 17.4% 0.0% 0.0%   ROI %   -14.2% -15.3% 10.5% 19.5% 17.6% 54.2% 0.0% 0.0%   ROE %   -13.0% -13.2% 7.0% 14.7% 12.0% 39.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   63.1% 75.1% 62.2% 60.2% 35.3% 27.9% 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, %   2,790.4% -1,078.9% -586.8% -209.5% -469.9% -307.4% 0.0% 0.0%   Gearing %   12.0% 0.0% 0.3% 0.3% 1.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.9% 5.2% 317.7% 318.5% 368.5% 613.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.4 3.8 2.7 2.5 1.5 1.5 0.0 0.0   Current Ratio   2.4 3.8 2.7 2.5 1.5 1.5 0.0 0.0   Cash and cash equivalent   0.0 260.6 627.2 344.2 491.3 473.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   637.3 666.5 765.4 761.8 264.1 267.7 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   2 12 107 163 52 77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2 12 107 163 52 77 0 0   EBIT / employee   -79 -70 66 154 48 75 0 0   Net earnings / employee   -62 -52 53 116 32 53 0 0