Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byens Ure & Smykker 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   5.0% 3.9% 3.7% 4.2% 11.3% 4.7% 18.1% 18.1%   Credit score (0-100)   45 52 52 47 21 44 8 8   Credit rating   BBB BBB BBB BBB BB BBB B B   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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,079 1,002 943 1,015 585 621 0.0 0.0   EBITDA   26.0 160 162 64.0 -232 78.2 0.0 0.0   EBIT   13.0 136 138 40.0 -256 67.2 0.0 0.0   Pre-tax profit (PTP)   -34.2 92.0 99.0 5.0 -295.0 8.4 0.0 0.0   Net earnings   -34.2 80.0 79.0 4.0 -230.0 6.3 0.0 0.0   Pre-tax profit without non-rec. items   -34.2 92.0 99.0 5.0 -295 8.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   95.1 74.0 53.0 32.0 11.0 0.0 0.0 0.0   Shareholders equity total   15.8 96.0 175 179 -51.0 -45.4 -95.4 -95.4   Interest-bearing liabilities   886 858 745 683 802 576 95.4 95.4   Balance sheet total (assets)   1,279 1,374 1,706 1,347 1,195 909 0.0 0.0   Net Debt   882 852 383 671 792 501 95.4 95.4     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   1,079 1,002 943 1,015 585 621 0.0 0.0   Gross profit growth   0.0% -7.1% -5.9% 7.6% -42.4% 6.1% -100.0% 0.0%   Employees   0 4 4 4 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -25.0% -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)   1,279 1,374 1,706 1,347 1,195 909 0 0   Balance sheet change%   0.0% 7.5% 24.2% -21.0% -11.3% -23.9% -100.0% 0.0%   Added value   26.0 160.0 162.0 64.0 -232.0 78.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   94 -48 -48 -48 -48 -22 0 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 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   1.2% 13.6% 14.6% 3.9% -43.8% 10.8% 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 %   1.2% 10.3% 9.0% 2.6% -19.7% 6.1% 0.0% 0.0%   ROI %   1.7% 14.3% 13.9% 4.2% -28.6% 8.9% 0.0% 0.0%   ROE %   -216.0% 143.1% 58.3% 2.3% -33.5% 0.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   1.3% 7.1% 10.5% 13.6% -4.2% -4.9% -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, %   3,390.6% 532.5% 236.4% 1,048.4% -341.4% 640.2% 0.0% 0.0%   Gearing %   5,602.3% 893.8% 425.7% 381.6% -1,572.5% -1,270.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 5.0% 4.9% 4.9% 5.3% 8.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.6 0.1 0.2 0.4 0.0 0.0   Current Ratio   2.4 2.9 2.0 2.5 1.8 2.1 0.0 0.0   Cash and cash equivalent   4.8 6.0 362.0 12.0 10.0 75.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   661.9 823.0 808.0 753.0 518.0 458.2 -47.7 -47.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 40 41 16 -58 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 40 41 16 -58 26 0 0   EBIT / employee   0 34 35 10 -64 22 0 0   Net earnings / employee   0 20 20 1 -58 2 0 0