Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

V.B. BYGGEINDUSTRI A/S. Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.3% 2.1% 4.1% 4.5% 2.0% 5.6% 11.9% 11.7%   Credit score (0-100)   66 67 47 46 68 41 20 21   Credit rating   BBB A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.1 0.4 0.0 0.0 1.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,227 5,239 5,200 4,456 5,909 3,687 0.0 0.0   EBITDA   4,097 504 70.0 -469 316 -1,478 0.0 0.0   EBIT   4,097 504 70.0 -469 316 -1,478 0.0 0.0   Pre-tax profit (PTP)   4,086.0 490.0 52.0 -518.0 312.0 -1,458.8 0.0 0.0   Net earnings   3,190.0 380.0 40.0 -449.0 282.0 -1,156.0 0.0 0.0   Pre-tax profit without non-rec. items   4,086 490 52.0 -518 312 -1,459 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   484 639 501 508 428 281 0.0 0.0   Shareholders equity total   4,404 4,287 4,330 3,879 4,160 3,004 2,504 2,504   Interest-bearing liabilities   3,981 2,275 2,420 3,110 1,216 1,811 0.0 0.0   Balance sheet total (assets)   11,954 10,569 11,603 10,494 8,695 8,611 2,504 2,504   Net Debt   2,794 446 32.0 2,430 -1,037 -1,417 -2,504 -2,504     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   9,227 5,239 5,200 4,456 5,909 3,687 0.0 0.0   Gross profit growth   56.6% -43.2% -0.7% -14.3% 32.6% -37.6% -100.0% 0.0%   Employees   0 0 19 18 18 18 0 0   Employee growth %   0.0% 0.0% 0.0% -5.3% 0.0% 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)   11,954 10,569 11,603 10,494 8,695 8,611 2,504 2,504   Balance sheet change%   26.6% -11.6% 9.8% -9.6% -17.1% -1.0% -70.9% 0.0%   Added value   4,097.0 504.0 70.0 -469.0 316.0 -1,477.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   269 155 -138 7 -80 -147 -281 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   44.4% 9.6% 1.3% -10.5% 5.3% -40.1% 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 %   38.3% 4.5% 0.6% -4.5% 3.3% -16.9% 0.0% 0.0%   ROI %   54.3% 6.5% 1.0% -7.1% 5.0% -28.2% 0.0% 0.0%   ROE %   113.7% 8.7% 0.9% -10.9% 7.0% -32.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   36.8% 40.6% 37.3% 37.0% 47.8% 34.9% 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, %   68.2% 88.5% 45.7% -518.1% -328.2% 95.9% 0.0% 0.0%   Gearing %   90.4% 53.1% 55.9% 80.2% 29.2% 60.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.4% 0.8% 0.7% 0.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.5 1.5 1.3 1.3 1.5 1.2 0.0 0.0   Current Ratio   1.6 1.7 1.6 1.5 1.9 1.5 0.0 0.0   Cash and cash equivalent   1,187.0 1,829.0 2,388.0 680.0 2,253.0 3,228.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   4,359.0 4,088.0 3,994.0 3,466.0 3,837.0 2,678.1 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 4 -26 18 -82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 4 -26 18 -82 0 0   EBIT / employee   0 0 4 -26 18 -82 0 0   Net earnings / employee   0 0 2 -25 16 -64 0 0