Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PVG BYG 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  2018 2018/12 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   2.8% 8.0% 9.4% 34.6% 34.4% 10.9% 17.2% 17.2%   Credit score (0-100)   60 32 26 0 0 21 10 10   Credit rating   BBB BB BB C C BB BB BB   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 2018/12 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   3,547 2,414 2,470 1,112 149 4,195 0.0 0.0   EBITDA   463 -700 -109 -1,839 -2,865 1,553 0.0 0.0   EBIT   463 -700 -123 -1,860 -2,892 1,539 0.0 0.0   Pre-tax profit (PTP)   396.0 -699.0 -159.0 -1,895.0 -2,990.0 1,427.4 0.0 0.0   Net earnings   309.0 -660.0 -159.0 -1,895.0 -2,990.0 1,427.4 0.0 0.0   Pre-tax profit without non-rec. items   396 -699 -159 -1,895 -2,990 1,427 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 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 36.0 47.0 19.0 6.1 0.0 0.0   Shareholders equity total   1,069 410 251 -1,643 -4,634 -3,206 -3,706 -3,706   Interest-bearing liabilities   0.0 0.0 463 594 403 0.0 3,706 3,706   Balance sheet total (assets)   2,395 2,296 2,415 2,050 683 1,508 0.0 0.0   Net Debt   -70.0 -433 463 594 403 -397 3,706 3,706     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   3,547 2,414 2,470 1,112 149 4,195 0.0 0.0   Gross profit growth   1.9% -31.9% 2.3% -55.0% -86.6% 2,715.7% -100.0% 0.0%   Employees   10 10 6 6 7 7 0 0   Employee growth %   11.1% 0.0% -40.0% 0.0% 16.7% 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)   2,395 2,296 2,415 2,050 683 1,508 0 0   Balance sheet change%   17.3% -4.1% 5.2% -15.1% -66.7% 120.8% -100.0% 0.0%   Added value   463.0 -700.0 -109.0 -1,839.0 -2,871.0 1,552.7 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 22 -10 -55 -26 -6 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   13.1% -29.0% -5.0% -167.3% -1,940.9% 36.7% 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 %   20.9% -29.6% -5.0% -60.9% -64.2% 30.7% 0.0% 0.0%   ROI %   44.9% -91.4% -20.8% -205.8% -144.7% 65.1% 0.0% 0.0%   ROE %   33.8% -89.2% -48.1% -164.7% -218.8% 130.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   44.6% 17.9% 10.4% -44.5% -87.2% -68.0% -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, %   -15.1% 61.9% -424.8% -32.3% -14.1% -25.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 184.5% -36.2% -8.7% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   69.4% 0.0% 18.1% 6.6% 19.7% 55.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.8 1.2 1.1 0.7 0.2 0.5 0.0 0.0   Current Ratio   1.8 1.2 1.1 0.7 0.2 0.5 0.0 0.0   Cash and cash equivalent   70.0 433.0 0.0 0.0 0.0 396.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   1,084.0 399.0 204.0 -853.0 -2,165.0 -1,394.3 -1,853.2 -1,853.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 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   46 -70 -18 -307 -410 222 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   46 -70 -18 -307 -409 222 0 0   EBIT / employee   46 -70 -21 -310 -413 220 0 0   Net earnings / employee   31 -66 -27 -316 -427 204 0 0