Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DMN 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   6.1% 5.2% 4.9% 3.6% 3.6% 4.2% 19.0% 18.7%   Credit score (0-100)   40 44 44 51 52 47 7 7   Credit rating   BBB BBB BBB BBB BBB BBB 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   369 526 828 791 973 893 0.0 0.0   EBITDA   30.4 172 299 171 371 314 0.0 0.0   EBIT   26.9 168 296 162 365 308 0.0 0.0   Pre-tax profit (PTP)   26.7 167.7 295.2 135.7 346.2 299.2 0.0 0.0   Net earnings   20.7 128.3 224.6 94.1 264.9 229.2 0.0 0.0   Pre-tax profit without non-rec. items   26.7 168 295 136 346 299 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   10.8 7.3 32.0 22.8 16.7 11.1 0.0 0.0   Shareholders equity total   194 182 282 151 315 279 0.0 0.0   Interest-bearing liabilities   1.1 1.1 1.1 1,497 500 139 0.0 0.0   Balance sheet total (assets)   288 350 528 1,794 1,074 643 0.0 0.0   Net Debt   -167 -216 -206 1,497 500 139 -0.0 -0.0     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   369 526 828 791 973 893 0.0 0.0   Gross profit growth   -51.4% 42.7% 57.2% -4.4% 23.0% -8.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   288 350 528 1,794 1,074 643 0 0   Balance sheet change%   -42.8% 21.6% 50.6% 240.0% -40.2% -40.2% -100.0% 0.0%   Added value   30.4 171.6 299.4 171.2 373.9 314.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 -7 21 -18 -12 -11 -11 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   7.3% 31.9% 35.7% 20.5% 37.5% 34.5% 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 %   6.8% 52.9% 67.7% 14.5% 27.4% 38.5% 0.0% 0.0%   ROI %   10.4% 89.3% 127.3% 17.4% 31.8% 53.6% 0.0% 0.0%   ROE %   8.0% 68.3% 96.9% 43.5% 113.7% 77.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   67.2% 51.9% 53.3% 8.4% 29.4% 43.5% 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, %   -549.1% -126.1% -68.8% 874.9% 134.7% 44.3% 0.0% 0.0%   Gearing %   0.6% 0.6% 0.4% 994.3% 158.4% 49.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   26.2% 106.8% 165.1% 4.4% 4.7% 9.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   2.9 2.0 2.0 1.1 1.4 1.7 0.0 0.0   Current Ratio   2.9 2.0 2.0 1.1 1.4 1.7 0.0 0.0   Cash and cash equivalent   168.0 217.5 207.2 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   183.0 174.6 250.7 139.4 298.7 268.2 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   30 172 299 171 374 314 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 172 299 171 371 314 0 0   EBIT / employee   27 168 296 162 365 308 0 0   Net earnings / employee   21 128 225 94 265 229 0 0