Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S & J BYG INVEST A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.3% 1.5% 1.4% 1.2% 0.9% 1.2% 14.5% 14.2%   Credit score (0-100)   67 77 78 80 89 80 15 15   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 11.9 23.0 77.4 360.6 88.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   505 0 0 0 0 0 0 0   Gross profit   79.1 1,535 696 1,331 1,036 310 0.0 0.0   EBITDA   76.9 1,531 666 1,331 1,036 310 0.0 0.0   EBIT   45.8 1,504 645 1,310 1,015 289 0.0 0.0   Pre-tax profit (PTP)   77.0 1,559.3 745.6 1,975.7 1,518.5 609.4 0.0 0.0   Net earnings   77.0 1,469.0 602.7 1,702.1 1,298.5 523.7 0.0 0.0   Pre-tax profit without non-rec. items   77.0 1,559 746 1,976 1,518 609 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   2,118 2,090 1,989 1,968 1,946 1,925 0.0 0.0   Shareholders equity total   1,914 2,533 2,212 2,962 4,260 3,784 280 280   Interest-bearing liabilities   1,500 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,506 4,414 4,374 4,813 6,227 5,559 280 280   Net Debt   112 -997 -946 -114 -221 -190 -280 -280     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   505 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   79.1 1,535 696 1,331 1,036 310 0.0 0.0   Gross profit growth   0.0% 1,840.6% -54.6% 91.2% -22.2% -70.1% -100.0% 0.0%   Employees   0 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   3,506 4,414 4,374 4,813 6,227 5,559 280 280   Balance sheet change%   1.1% 25.9% -0.9% 10.1% 29.4% -10.7% -95.0% 0.0%   Added value   76.9 1,531.2 666.4 1,331.5 1,036.4 310.2 0.0 0.0   Added value %   15.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 -55 -123 -43 -43 -43 -1,925 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   15.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   9.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   57.9% 98.0% 92.6% 98.4% 97.9% 93.1% 0.0% 0.0%   Net Earnings %   15.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   21.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   15.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.7% 39.8% 17.4% 43.5% 28.4% 12.7% 0.0% 0.0%   ROI %   2.8% 42.9% 20.6% 50.8% 31.4% 13.8% 0.0% 0.0%   ROE %   4.0% 66.1% 25.4% 65.8% 36.0% 13.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   54.6% 57.4% 50.6% 61.5% 68.4% 68.1% 100.0% 100.0%   Relative indebtedness %   315.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   40.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   145.5% -65.1% -142.0% -8.5% -21.3% -61.3% 0.0% 0.0%   Gearing %   78.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 2.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   15.2 2.6 1.4 2.7 4.2 2.6 0.0 0.0   Current Ratio   15.2 2.6 1.4 2.7 4.2 2.6 0.0 0.0   Cash and cash equivalent   1,388.1 997.3 946.2 113.6 220.6 190.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 %   275.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   50.0 622.8 285.0 471.7 1,250.2 326.9 0.0 0.0   Net working capital %   9.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   0 1,531 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,531 0 0 0 0 0 0   EBIT / employee   0 1,504 0 0 0 0 0 0   Net earnings / employee   0 1,469 0 0 0 0 0 0