Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYG & MAL BYGGEMARKED 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  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   3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0%   Bankruptcy risk   6.1% 3.5% 2.8% 3.9% 5.6% 7.0% 9.6% 9.4%   Credit score (0-100)   39 53 58 50 39 34 26 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   2,005 3,051 3,016 2,733 1,714 1,223 0.0 0.0   EBITDA   -795 324 110 109 -920 -1,421 0.0 0.0   EBIT   -918 213 90.9 -8.9 -1,028 -1,541 0.0 0.0   Pre-tax profit (PTP)   -920.5 221.4 122.2 -36.1 -1,129.4 -1,651.6 0.0 0.0   Net earnings   -814.4 51.1 94.4 -29.2 -882.3 -1,288.6 0.0 0.0   Pre-tax profit without non-rec. items   -921 221 122 -36.1 -1,129 -1,652 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   749 639 670 552 497 377 0.0 0.0   Shareholders equity total   6,401 6,452 6,546 6,517 5,635 4,346 2,309 2,309   Interest-bearing liabilities   350 510 1,106 1,734 2,017 2,535 0.0 0.0   Balance sheet total (assets)   8,618 9,497 10,179 10,329 9,249 8,452 2,309 2,309   Net Debt   -27.6 -53.7 589 1,309 1,608 2,146 -2,309 -2,309     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,005 3,051 3,016 2,733 1,714 1,223 0.0 0.0   Gross profit growth   -6.3% 52.1% -1.1% -9.4% -37.3% -28.7% -100.0% 0.0%   Employees   7 7 7 7 7 6 0 0   Employee growth %   16.7% 0.0% 0.0% 0.0% 0.0% -14.3% -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)   8,618 9,497 10,179 10,329 9,249 8,452 2,309 2,309   Balance sheet change%   -4.5% 10.2% 7.2% 1.5% -10.5% -8.6% -72.7% 0.0%   Added value   -794.5 323.6 109.8 108.7 -910.3 -1,421.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -248 -220 12 -235 -163 -241 -377 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 2.0 -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 (%)   -45.8% 7.0% 3.0% -0.3% -60.0% -126.1% 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 %   -10.2% 2.8% 1.7% 0.4% -10.1% -16.7% 0.0% 0.0%   ROI %   -12.4% 3.7% 2.3% 0.5% -12.4% -20.4% 0.0% 0.0%   ROE %   -12.0% 0.8% 1.5% -0.4% -14.5% -25.8% 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 %   74.3% 67.9% 64.3% 63.1% 60.9% 51.4% 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, %   3.5% -16.6% 537.0% 1,203.4% -174.8% -151.0% 0.0% 0.0%   Gearing %   5.5% 7.9% 16.9% 26.6% 35.8% 58.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 8.0% 5.8% 5.1% 7.6% 7.4% 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   0.9 1.0 0.9 0.7 0.6 0.6 0.0 0.0   Current Ratio   3.5 2.8 2.5 2.5 2.3 1.9 0.0 0.0   Cash and cash equivalent   378.0 564.0 516.4 425.9 409.6 389.2 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   5,395.3 5,505.1 5,568.4 5,722.8 4,832.0 3,664.9 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  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   -114 46 16 16 -130 -237 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -114 46 16 16 -131 -237 0 0   EBIT / employee   -131 30 13 -1 -147 -257 0 0   Net earnings / employee   -116 7 13 -4 -126 -215 0 0