TEST & BYG ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

   
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  13.8% 11.2% 25.2% 18.3% 17.9%  
Credit score (0-100)  17 22 2 7 7  
Credit rating  BB BB B B B  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  391 0 434 701 474  
Gross profit  310 0.0 305 579 393  
EBITDA  -20.4 118 -170 118 -41.9  
EBIT  -20.4 118 -170 118 -41.9  
Pre-tax profit (PTP)  -20.4 118.4 -170.2 118.0 -41.9  
Net earnings  -20.4 118.4 -170.2 118.0 -41.9  
Pre-tax profit without non-rec. items  -20.4 118 -170 118 -41.9  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  70.0 70.0 70.0 70.0 70.0  
Shareholders equity total  80.0 80.0 80.0 80.0 80.0  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  80.0 80.0 80.0 80.0 80.0  

Net Debt  0.0 0.0 0.0 0.0 0.0  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  391 0 434 701 474  
Net sales growth  24.1% -100.0% 0.0% 61.6% -32.3%  
Gross profit  310 0.0 305 579 393  
Gross profit growth  0.0% -100.0% 0.0% 89.6% -32.1%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  -330.1 -260.6 0.0 0.0 0.0  
Balance sheet total (assets)  80 80 80 80 80  
Balance sheet change%  0.0% 0.0% 0.0% 0.0% 0.0%  
Added value  309.7 379.0 -170.2 118.0 -41.9  
Added value %  79.2% 0.0% -39.3% 16.8% -8.8%  
Investments  0 0 0 0 0  

Net sales trend  1.0 -1.0 0.0 1.0 -1.0  
EBIT trend  -2.0 1.0 -1.0 1.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  -5.2% 0.0% -39.3% 16.8% -8.8%  
EBIT %  -5.2% 0.0% -39.3% 16.8% -8.8%  
EBIT to gross profit (%)  -6.6% 0.0% -55.7% 20.4% -10.7%  
Net Earnings %  -5.2% 0.0% -39.3% 16.8% -8.8%  
Profit before depreciation and extraordinary items %  -5.2% 0.0% -39.3% 16.8% -8.8%  
Pre tax profit less extraordinaries %  -5.2% 0.0% -39.3% 16.8% -8.8%  
ROA %  -25.5% 148.0% -212.8% 147.6% -52.4%  
ROI %  -25.5% 148.0% -212.8% 147.6% -52.4%  
ROE %  -25.5% 148.0% -212.8% 147.6% -52.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  100.0% 100.0% 100.0% 100.0% 100.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% 0.0% 0.0%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 0.0 0.0 0.0 0.0  
Current Ratio  0.0 0.0 0.0 0.0 0.0  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.5% 0.0% 0.5% 0.3% 0.4%  
Net working capital  2.0 2.0 2.0 2.0 2.0  
Net working capital %  0.5% 0.0% 0.5% 0.3% 0.4%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 474  
Added value / employee  0 0 0 0 -42  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -42  
EBIT / employee  0 0 0 0 -42  
Net earnings / employee  0 0 0 0 -42