Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JD Byg Entreprise 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.5% 2.0% 1.2% 1.8% 1.9% 1.9% 8.4% 8.4%   Credit score (0-100)   65 70 82 70 69 69 29 29   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 2.8 438.8 16.8 6.2 7.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,908 12,507 9,836 17,939 16,505 18,420 0.0 0.0   EBITDA   3,118 7,866 3,743 10,005 5,933 7,771 0.0 0.0   EBIT   2,824 7,343 3,024 9,295 5,129 7,142 0.0 0.0   Pre-tax profit (PTP)   2,790.0 7,277.5 3,056.0 9,199.1 5,109.3 7,163.5 0.0 0.0   Net earnings   2,171.8 5,690.0 2,411.5 7,169.7 3,976.7 5,580.9 0.0 0.0   Pre-tax profit without non-rec. items   2,790 7,278 3,056 9,199 5,109 7,164 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   1,198 2,398 2,550 2,811 2,109 1,248 0.0 0.0   Shareholders equity total   6,924 12,614 15,430 22,600 14,076 15,757 11,257 11,257   Interest-bearing liabilities   1,678 1,157 1,389 289 462 411 0.0 0.0   Balance sheet total (assets)   18,373 31,021 31,773 56,667 39,719 38,165 11,257 11,257   Net Debt   1,635 -2,808 1,278 -12,787 -9,578 -12,327 -11,257 -11,257     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   6,908 12,507 9,836 17,939 16,505 18,420 0.0 0.0   Gross profit growth   -21.3% 81.1% -21.4% 82.4% -8.0% 11.6% -100.0% 0.0%   Employees   7 8 21 27 29 29 0 0   Employee growth %   -12.5% 14.3% 162.5% 28.6% 7.4% 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)   18,373 31,021 31,773 56,667 39,719 38,165 11,257 11,257   Balance sheet change%   52.0% 68.8% 2.4% 78.4% -29.9% -3.9% -70.5% 0.0%   Added value   3,117.6 7,866.4 3,743.3 10,005.3 5,839.8 7,770.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 676 -568 -450 -1,505 -1,491 -1,248 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   40.9% 58.7% 30.7% 51.8% 31.1% 38.8% 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 %   19.0% 30.5% 11.4% 21.3% 10.9% 18.6% 0.0% 0.0%   ROI %   37.9% 54.9% 18.3% 38.4% 22.3% 38.3% 0.0% 0.0%   ROE %   37.2% 58.2% 17.2% 37.7% 21.7% 37.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   41.7% 43.3% 48.6% 39.9% 35.4% 41.3% 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, %   52.4% -35.7% 34.2% -127.8% -161.4% -158.6% 0.0% 0.0%   Gearing %   24.2% 9.2% 9.0% 1.3% 3.3% 2.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 17.8% 41.1% 27.1% 40.4% 18.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.0 2.3 2.4 1.8 1.8 1.8 0.0 0.0   Current Ratio   1.6 2.0 2.4 1.8 1.8 1.8 0.0 0.0   Cash and cash equivalent   42.4 3,964.6 110.1 13,075.8 10,040.8 12,737.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   6,631.0 14,087.8 16,894.0 24,737.2 16,833.4 16,797.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   445 983 178 371 201 268 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   445 983 178 371 205 268 0 0   EBIT / employee   403 918 144 344 177 246 0 0   Net earnings / employee   310 711 115 266 137 192 0 0