Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Strandby Byggeri ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0%   Bankruptcy risk   8.7% 13.6% 6.2% 10.2% 20.5% 23.7% 18.1% 18.1%   Credit score (0-100)   29 16 36 23 4 3 8 8   Credit rating   BB BB BBB BB B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   439 508 716 184 6.1 -6.5 0.0 0.0   EBITDA   209 305 436 -6.1 -16.2 -6.5 0.0 0.0   EBIT   110 269 411 -47.5 -56.4 -46.7 0.0 0.0   Pre-tax profit (PTP)   109.9 268.0 415.9 -48.2 -56.4 -46.7 0.0 0.0   Net earnings   85.3 196.1 324.0 -37.6 -47.8 -46.7 0.0 0.0   Pre-tax profit without non-rec. items   110 268 416 -48.2 -56.4 -46.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   122 111 136 94.6 54.4 14.1 0.0 0.0   Shareholders equity total   134 222 436 23.0 -24.7 -71.4 -121 -121   Interest-bearing liabilities   87.8 1.1 81.2 76.5 131 120 121 121   Balance sheet total (assets)   334 500 768 219 154 96.4 0.0 0.0   Net Debt   -119 -137 -71.3 66.1 117 120 121 121     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   439 508 716 184 6.1 -6.5 0.0 0.0   Gross profit growth   102.6% 15.7% 40.9% -74.3% -96.7% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   334 500 768 219 154 96 0 0   Balance sheet change%   77.6% 49.8% 53.6% -71.5% -29.9% -37.3% -100.0% 0.0%   Added value   208.8 305.3 436.0 -6.1 -15.0 -6.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -118 -47 -1 -83 -80 -80 -14 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   25.0% 52.9% 57.4% -25.8% -930.6% 723.4% 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 %   42.1% 64.4% 65.9% -9.6% -28.3% -27.0% 0.0% 0.0%   ROI %   68.2% 120.7% 112.4% -15.3% -49.0% -37.2% 0.0% 0.0%   ROE %   77.3% 110.0% 98.5% -16.4% -54.0% -37.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   40.2% 44.4% 56.7% 10.5% -13.9% -42.5% -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, %   -57.1% -44.7% -16.3% -1,092.2% -721.7% -1,863.2% 0.0% 0.0%   Gearing %   65.4% 0.5% 18.6% 332.2% -528.3% -168.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.7% 5.5% 1.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.1 1.4 1.8 0.5 0.4 0.3 0.0 0.0   Current Ratio   1.1 1.4 1.8 0.5 0.4 0.3 0.0 0.0   Cash and cash equivalent   207.1 137.7 152.5 10.4 14.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   12.6 110.9 268.2 -101.6 -109.1 -115.5 -60.7 -60.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   209 305 436 -6 -15 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   209 305 436 -6 -16 0 0 0   EBIT / employee   110 269 411 -47 -56 0 0 0   Net earnings / employee   85 196 324 -38 -48 0 0 0