Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DNH 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   5.3% 4.2% 6.0% 3.0% 1.7% 1.2% 10.9% 10.9%   Credit score (0-100)   43 50 39 56 72 80 22 22   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.4 108.1 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   1,313 1,750 2,506 2,931 3,494 5,458 0.0 0.0   EBITDA   138 173 377 343 1,123 2,116 0.0 0.0   EBIT   112 138 349 308 1,099 2,103 0.0 0.0   Pre-tax profit (PTP)   66.2 111.3 309.8 269.7 1,050.0 2,052.6 0.0 0.0   Net earnings   49.7 87.5 238.4 206.6 818.3 1,608.7 0.0 0.0   Pre-tax profit without non-rec. items   66.2 111 310 270 1,050 2,053 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   46.9 78.5 70.8 35.6 11.8 92.3 0.0 0.0   Shareholders equity total   404 491 729 936 1,754 2,563 938 938   Interest-bearing liabilities   431 542 547 537 528 317 0.0 0.0   Balance sheet total (assets)   1,412 1,574 3,317 2,367 3,789 4,668 938 938   Net Debt   338 337 486 255 -61.9 -1,347 -938 -938     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   1,313 1,750 2,506 2,931 3,494 5,458 0.0 0.0   Gross profit growth   -4.8% 33.3% 43.2% 17.0% 19.2% 56.2% -100.0% 0.0%   Employees   0 4 5 5 5 6 0 0   Employee growth %   0.0% 0.0% 25.0% 0.0% 0.0% 20.0% -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)   1,412 1,574 3,317 2,367 3,789 4,668 938 938   Balance sheet change%   6.0% 11.5% 110.8% -28.6% 60.1% 23.2% -79.9% 0.0%   Added value   138.3 172.8 376.5 343.4 1,134.1 2,116.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -35 -4 -36 -70 -48 67 -92 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   8.6% 7.9% 13.9% 10.5% 31.4% 38.5% 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 %   8.2% 9.9% 14.3% 10.8% 35.7% 49.8% 0.0% 0.0%   ROI %   17.9% 15.7% 29.9% 22.2% 58.3% 81.3% 0.0% 0.0%   ROE %   13.1% 19.6% 39.1% 24.8% 60.8% 74.5% 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 %   28.6% 31.2% 25.2% 39.5% 46.3% 54.9% 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, %   244.5% 195.2% 129.1% 74.2% -5.5% -63.6% 0.0% 0.0%   Gearing %   106.7% 110.4% 75.0% 57.3% 30.1% 12.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.1% 7.5% 7.1% 7.1% 9.3% 12.8% 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   1.4 1.4 1.5 1.6 1.9 2.2 0.0 0.0   Current Ratio   1.4 1.4 1.3 1.6 1.9 2.2 0.0 0.0   Cash and cash equivalent   92.5 205.0 60.7 281.9 590.0 1,664.1 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   364.0 418.7 675.8 909.5 1,747.4 2,485.7 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 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   0 43 75 69 227 353 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 43 75 69 225 353 0 0   EBIT / employee   0 34 70 62 220 350 0 0   Net earnings / employee   0 22 48 41 164 268 0 0