Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FTJ 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  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   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   4.5% 3.7% 5.9% 6.6% 5.1% 3.3% 11.1% 10.9%   Credit score (0-100)   48 51 38 36 42 54 22 22   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   1,917 3,762 1,659 1,795 2,703 2,361 0.0 0.0   EBITDA   -4.0 1,428 -443 -365 754 405 0.0 0.0   EBIT   -4.0 1,428 -445 -390 715 361 0.0 0.0   Pre-tax profit (PTP)   -4.8 1,421.6 -464.2 -362.8 715.1 364.8 0.0 0.0   Net earnings   -11.3 1,102.8 -367.5 -290.1 552.9 279.7 0.0 0.0   Pre-tax profit without non-rec. items   -4.8 1,422 -464 -363 715 365 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   0.0 0.0 74.3 104 151 107 0.0 0.0   Shareholders equity total   759 1,862 395 105 657 937 857 857   Interest-bearing liabilities   355 691 2,066 1,663 1,538 1,324 0.0 0.0   Balance sheet total (assets)   1,593 4,216 2,881 2,190 2,832 2,733 857 857   Net Debt   -88.2 -1,210 9.3 1,266 127 167 -857 -857     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   1,917 3,762 1,659 1,795 2,703 2,361 0.0 0.0   Gross profit growth   -14.2% 96.2% -55.9% 8.2% 50.6% -12.7% -100.0% 0.0%   Employees   4 4 4 4 4 4 0 0   Employee growth %   2.5% 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)   1,593 4,216 2,881 2,190 2,832 2,733 857 857   Balance sheet change%   -26.0% 164.6% -31.7% -24.0% 29.3% -3.5% -68.6% 0.0%   Added value   -4.0 1,427.5 -443.5 -365.0 740.2 404.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 73 5 8 -86 -107 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 -2.0 1.0 2.0 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 (%)   -0.2% 37.9% -26.8% -21.7% 26.4% 15.3% 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 %   -0.2% 49.1% -12.5% -13.9% 28.5% 13.1% 0.0% 0.0%   ROI %   -0.3% 77.8% -17.7% -16.7% 36.1% 16.4% 0.0% 0.0%   ROE %   -1.2% 84.1% -32.6% -116.2% 145.1% 35.1% 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 %   47.7% 44.2% 13.7% 4.8% 23.2% 34.3% 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, %   2,188.9% -84.8% -2.1% -346.8% 16.8% 41.3% 0.0% 0.0%   Gearing %   46.8% 37.1% 523.7% 1,591.3% 234.0% 141.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 1.1% 1.4% 0.5% 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   1.9 1.8 1.1 1.0 1.2 1.4 0.0 0.0   Current Ratio   1.9 1.8 1.1 1.0 1.2 1.5 0.0 0.0   Cash and cash equivalent   443.2 1,901.4 2,057.1 397.6 1,411.4 1,156.3 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   735.5 1,844.1 302.3 -17.4 488.8 811.6 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   -1 348 -108 -89 181 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1 348 -108 -89 184 99 0 0   EBIT / employee   -1 348 -108 -95 174 88 0 0   Net earnings / employee   -3 269 -90 -71 135 68 0 0