Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INTER BYG, ESBJERG 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.1% 1.3% 1.1% 1.1% 1.2% 1.0% 9.4% 9.4%   Credit score (0-100)   85 82 83 84 82 84 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   51.2 31.5 78.6 132.8 93.1 193.0 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   1,686 1,717 1,755 1,795 1,893 2,000 0.0 0.0   EBITDA   1,686 1,717 1,755 1,795 1,893 2,000 0.0 0.0   EBIT   736 768 805 845 943 1,050 0.0 0.0   Pre-tax profit (PTP)   387.1 458.2 518.7 568.5 610.6 109.7 0.0 0.0   Net earnings   301.9 357.7 403.7 438.5 476.4 84.8 0.0 0.0   Pre-tax profit without non-rec. items   387 458 519 568 611 110 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   29,443 28,493 27,544 26,594 25,645 24,696 0.0 0.0   Shareholders equity total   908 1,266 1,670 2,108 2,584 2,669 2,544 2,544   Interest-bearing liabilities   27,378 25,901 24,107 22,898 21,208 21,132 0.0 0.0   Balance sheet total (assets)   29,717 28,655 27,757 26,817 25,727 25,599 2,544 2,544   Net Debt   27,175 25,761 23,894 22,675 21,125 20,515 -2,544 -2,544     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   1,686 1,717 1,755 1,795 1,893 2,000 0.0 0.0   Gross profit growth   2.7% 1.9% 2.2% 2.3% 5.5% 5.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   29,717 28,655 27,757 26,817 25,727 25,599 2,544 2,544   Balance sheet change%   -3.5% -3.6% -3.1% -3.4% -4.1% -0.5% -90.1% 0.0%   Added value   1,685.6 1,717.2 1,754.8 1,794.7 1,892.9 1,999.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,899 -1,899 -1,899 -1,899 -1,899 -1,899 -24,696 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   43.7% 44.7% 45.9% 47.1% 49.8% 52.5% 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 %   2.4% 2.6% 2.9% 3.1% 3.6% 4.1% 0.0% 0.0%   ROI %   2.5% 2.7% 2.9% 3.2% 3.7% 4.2% 0.0% 0.0%   ROE %   39.9% 32.9% 27.5% 23.2% 20.3% 3.2% 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 %   3.1% 4.4% 6.0% 7.9% 10.0% 10.4% 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, %   1,612.1% 1,500.2% 1,361.6% 1,263.5% 1,116.1% 1,025.9% 0.0% 0.0%   Gearing %   3,014.7% 2,046.1% 1,443.9% 1,086.2% 820.6% 791.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.2% 1.1% 1.2% 1.5% 4.4% 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   0.1 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   203.4 140.3 213.4 223.0 82.4 617.1 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   -3,736.2 -4,460.9 -5,139.8 -5,790.2 -6,422.0 -7,172.0 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0