Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Evers Byg 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 N/A 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.0% 5.0%   Bankruptcy risk   0.0% 18.0% 7.7% 2.1% 1.6% 1.9% 11.7% 11.7%   Credit score (0-100)   0 9 32 66 74 69 20 20   Credit rating   N/A B BB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 4.2 1.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 10.9 505 1,890 2,936 4,537 0.0 0.0   EBITDA   0.0 10.9 290 579 728 1,730 0.0 0.0   EBIT   0.0 10.9 289 553 677 1,670 0.0 0.0   Pre-tax profit (PTP)   0.0 10.7 288.2 541.5 662.5 1,648.7 0.0 0.0   Net earnings   0.0 8.4 227.3 420.2 508.8 1,278.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 10.7 288 542 663 1,649 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 59.2 138 207 336 0.0 0.0   Shareholders equity total   0.0 48.4 276 696 1,005 1,783 443 443   Interest-bearing liabilities   0.0 0.0 7.5 0.0 208 159 0.0 0.0   Balance sheet total (assets)   0.0 50.9 542 1,678 2,157 3,809 443 443   Net Debt   0.0 -46.5 -70.6 -897 -777 -846 -443 -443     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 10.9 505 1,890 2,936 4,537 0.0 0.0   Gross profit growth   0.0% 0.0% 4,556.9% 274.0% 55.3% 54.5% -100.0% 0.0%   Employees   0 0 1 3 3 6 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 0.0% 100.0% -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)   0 51 542 1,678 2,157 3,809 443 443   Balance sheet change%   0.0% 0.0% 965.9% 209.6% 28.6% 76.6% -88.4% 0.0%   Added value   0.0 10.9 289.5 578.6 703.3 1,729.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 58 53 18 69 -336 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 100.0% 57.1% 29.2% 23.1% 36.8% 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 %   0.0% 21.3% 97.4% 49.8% 35.4% 56.1% 0.0% 0.0%   ROI %   0.0% 22.4% 174.2% 112.8% 70.9% 105.6% 0.0% 0.0%   ROE %   0.0% 17.3% 140.3% 86.5% 59.8% 91.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 95.1% 50.9% 41.5% 46.6% 46.8% 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, %   0.0% -428.8% -24.4% -155.0% -106.7% -48.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.7% 0.0% 20.7% 8.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 14.3% 301.8% 15.3% 14.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 20.5 1.8 1.5 1.7 1.7 0.0 0.0   Current Ratio   0.0 20.5 1.8 1.5 1.7 1.7 0.0 0.0   Cash and cash equivalent   0.0 46.5 78.1 896.7 985.5 1,005.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 48.4 216.5 458.9 751.3 1,458.4 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 N/A 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 0 290 193 234 288 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 290 193 243 288 0 0   EBIT / employee   0 0 289 184 226 278 0 0   Net earnings / employee   0 0 227 140 170 213 0 0