Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bygge Danmark 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 2018/12 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% 4.2% 4.2%   Bankruptcy risk   9.0% 8.1% 26.7% 9.9% 8.5% 18.2% 18.0% 18.0%   Credit score (0-100)   29 31 2 24 28 7 8 8   Credit rating   BB BB B BB BB B 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 2018/12 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   43.1 468 398 2,373 4,870 5,779 0.0 0.0   EBITDA   -98.4 267 -545 149 273 -412 0.0 0.0   EBIT   -107 259 -553 141 266 -434 0.0 0.0   Pre-tax profit (PTP)   -111.6 252.4 -564.2 105.6 251.6 -554.1 0.0 0.0   Net earnings   -111.6 233.4 -448.9 237.0 196.7 -554.1 0.0 0.0   Pre-tax profit without non-rec. items   -112 252 -564 106 252 -554 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   30.9 23.0 15.1 7.2 0.0 45.0 0.0 0.0   Shareholders equity total   -28.8 205 -244 -7.3 189 -365 -415 -415   Interest-bearing liabilities   279 264 234 109 107 2.9 415 415   Balance sheet total (assets)   357 839 752 741 2,090 2,145 0.0 0.0   Net Debt   279 189 -166 74.4 -588 -1,021 415 415     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   43.1 468 398 2,373 4,870 5,779 0.0 0.0   Gross profit growth   31.0% 984.6% -15.0% 496.9% 105.3% 18.7% -100.0% 0.0%   Employees   1 0 0 7 15 21 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 114.3% 40.0% -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)   357 839 752 741 2,090 2,145 0 0   Balance sheet change%   2.3% 135.3% -10.4% -1.4% 182.0% 2.6% -100.0% 0.0%   Added value   -98.4 267.4 -544.7 149.3 273.5 -411.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -209 -16 -16 -16 -14 23 -45 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 1.0 2.0 -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 (%)   -248.1% 55.5% -139.0% 6.0% 5.5% -7.5% 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 %   -29.2% 42.4% -60.2% 16.2% 18.7% -18.9% 0.0% 0.0%   ROI %   -59.1% 69.5% -157.4% 82.5% 131.2% -290.4% 0.0% 0.0%   ROE %   -51.8% 83.2% -93.9% 31.7% 42.3% -47.5% 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 %   -7.5% 24.4% -24.5% -1.0% 9.1% -14.5% -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, %   -283.7% 70.6% 30.5% 49.9% -215.7% 248.1% 0.0% 0.0%   Gearing %   -970.4% 128.8% -95.8% -1,479.9% 56.4% -0.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.6% 4.6% 20.9% 12.9% 218.7% 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   0.5 1.3 0.7 1.0 1.1 0.8 0.0 0.0   Current Ratio   0.8 1.3 0.7 1.0 1.1 0.8 0.0 0.0   Cash and cash equivalent   0.0 74.7 400.2 34.2 695.0 1,024.4 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   -59.7 181.6 -259.4 -14.5 189.4 -409.7 -207.3 -207.3   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   -98 0 0 21 18 -20 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -98 0 0 21 18 -20 0 0   EBIT / employee   -107 0 0 20 18 -21 0 0   Net earnings / employee   -112 0 0 34 13 -26 0 0