Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M2 Byg Consult ApS 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.1% 6.1%   Bankruptcy risk   20.7% 18.0% 6.4% 8.4% 15.7% 11.2% 17.5% 17.5%   Credit score (0-100)   6 9 38 29 11 21 8 9   Credit rating   B B BBB BB BB BB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 613 961 0 0 0 0 0   Gross profit   0.0 262 315 220 -183 92.4 0.0 0.0   EBITDA   0.0 61.8 103 127 -184 92.4 0.0 0.0   EBIT   0.0 41.8 32.1 55.8 -260 17.3 0.0 0.0   Pre-tax profit (PTP)   0.0 41.8 32.0 50.3 -261.3 16.3 0.0 0.0   Net earnings   0.0 33.7 25.6 37.9 -261.3 16.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 41.8 32.0 50.3 -261 16.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 80.0 263 219 143 67.8 0.0 0.0   Shareholders equity total   80.0 114 139 167 80.4 95.6 15.6 15.6   Interest-bearing liabilities   0.0 2.1 0.0 140 30.5 24.8 0.0 0.0   Balance sheet total (assets)   80.0 630 1,000 995 171 204 15.6 15.6   Net Debt   -80.0 2.1 -640 89.6 21.1 20.7 -15.6 -15.6     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 613 961 0 0 0 0 0   Net sales growth   0.0% 0.0% 57.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 262 315 220 -183 92.4 0.0 0.0   Gross profit growth   0.0% 0.0% 20.1% -30.1% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   80 630 1,000 995 171 204 16 16   Balance sheet change%   0.0% 687.5% 58.7% -0.5% -82.9% 19.6% -92.3% 0.0%   Added value   0.0 61.8 102.9 126.6 -189.2 92.4 0.0 0.0   Added value %   0.0% 10.1% 10.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 60 112 -115 -152 -150 -68 0   Net sales trend   0.0 0.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.0% 10.1% 10.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 6.8% 3.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 16.0% 10.2% 25.4% 142.3% 18.7% 0.0% 0.0%   Net Earnings %   0.0% 5.5% 2.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 8.8% 10.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 6.8% 3.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 11.8% 3.9% 5.6% -44.6% 9.2% 0.0% 0.0%   ROI %   0.0% 42.7% 25.2% 25.1% -124.7% 15.0% 0.0% 0.0%   ROE %   0.0% 34.8% 20.3% 24.8% -211.6% 18.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   100.0% 18.0% 13.9% 16.7% 47.1% 46.9% 100.0% 100.0%   Relative indebtedness %   0.0% 84.3% 89.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 84.3% 22.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 3.4% -621.8% 70.8% -11.5% 22.4% 0.0% 0.0%   Gearing %   0.0% 1.8% 0.0% 83.7% 38.0% 26.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.5% 8.2% 1.5% 3.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 1.1 0.9 0.9 0.3 1.3 0.0 0.0   Current Ratio   0.0 1.1 0.9 0.9 0.3 1.3 0.0 0.0   Cash and cash equivalent   80.0 0.0 640.1 49.9 9.5 4.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 327.8 36.6 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 116.7 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 89.8% 76.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   80.0 33.7 -764.0 -52.3 -62.5 27.8 0.0 0.0   Net working capital %   0.0% 5.5% -79.5% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 127 -189 92 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 127 -184 92 0 0   EBIT / employee   0 0 0 56 -260 17 0 0   Net earnings / employee   0 0 0 38 -261 16 0 0