Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3D 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   11.1% 29.7% 13.9% 13.7% 5.8% 12.4% 17.8% 17.5%   Credit score (0-100)   23 2 16 15 39 18 8 9   Credit rating   BB C BB BB BBB 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,918 2,359 1,688 1,702 2,132 1,697 0.0 0.0   EBITDA   121 -413 126 179 247 28.3 0.0 0.0   EBIT   114 -423 116 169 237 24.7 0.0 0.0   Pre-tax profit (PTP)   71.5 -468.9 73.8 154.7 207.9 13.1 0.0 0.0   Net earnings   51.8 -372.8 54.2 120.0 155.3 8.9 0.0 0.0   Pre-tax profit without non-rec. items   71.5 -469 73.8 155 208 13.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   19.4 15.1 10.8 6.5 2.2 0.0 0.0 0.0   Shareholders equity total   102 -271 -217 -96.8 58.4 67.3 17.3 17.3   Interest-bearing liabilities   0.0 201 18.3 0.0 1.7 27.5 0.0 0.0   Balance sheet total (assets)   998 568 444 682 512 737 17.3 17.3   Net Debt   -206 201 18.3 -57.7 -227 -10.5 -17.3 -17.3     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,918 2,359 1,688 1,702 2,132 1,697 0.0 0.0   Gross profit growth   0.0% -52.0% -28.4% 0.8% 25.3% -20.4% -100.0% 0.0%   Employees   0 0 0 0 4 4 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)   998 568 444 682 512 737 17 17   Balance sheet change%   0.0% -43.1% -21.8% 53.5% -24.9% 43.8% -97.7% 0.0%   Added value   120.8 -413.1 125.7 179.2 246.6 28.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   37 -20 -20 -20 -20 -7 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 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   2.3% -17.9% 6.9% 9.9% 11.1% 1.5% 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 %   11.5% -45.5% 15.4% 23.5% 36.7% 4.0% 0.0% 0.0%   ROI %   108.5% -272.1% 105.4% 1,851.8% 786.4% 31.9% 0.0% 0.0%   ROE %   50.9% -111.3% 10.7% 21.3% 41.9% 14.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   10.2% -32.3% -32.8% -12.4% 11.4% 9.1% 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, %   -170.3% -48.7% 14.5% -32.2% -92.2% -37.2% 0.0% 0.0%   Gearing %   0.0% -74.3% -8.4% 0.0% 3.0% 40.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 51.0% 38.2% 159.1% 3,309.5% 79.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.1 0.6 0.6 0.8 1.0 1.0 0.0 0.0   Current Ratio   1.1 0.6 0.6 0.9 1.1 1.1 0.0 0.0   Cash and cash equivalent   205.7 0.0 0.0 57.7 229.0 38.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   62.3 -304.3 -240.2 -110.3 54.9 67.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 62 7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 62 7 0 0   EBIT / employee   0 0 0 0 59 6 0 0   Net earnings / employee   0 0 0 0 39 2 0 0