Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AML 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.6% 6.0% 4.9% 5.0% 4.7% 7.3% 9.9% 9.7%   Credit score (0-100)   43 41 46 45 45 32 24 24   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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   22,660 23,853 26,242 25,795 27,997 27,324 0.0 0.0   EBITDA   4,408 3,769 3,549 2,914 4,334 1,239 0.0 0.0   EBIT   3,870 3,183 3,052 2,423 3,755 593 0.0 0.0   Pre-tax profit (PTP)   2,581.6 1,502.6 1,103.5 838.5 2,114.5 -923.3 0.0 0.0   Net earnings   1,915.5 1,195.1 813.7 577.6 1,556.7 -810.3 0.0 0.0   Pre-tax profit without non-rec. items   2,582 1,503 1,103 838 2,114 -923 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   998 776 1,459 1,685 1,790 1,689 0.0 0.0   Shareholders equity total   2,712 3,907 4,721 5,299 6,855 6,045 5,995 5,995   Interest-bearing liabilities   8,258 9,186 8,635 10,109 11,308 12,052 0.0 0.0   Balance sheet total (assets)   24,390 29,509 26,723 31,200 38,914 43,379 5,995 5,995   Net Debt   8,257 9,185 8,634 9,725 11,307 12,051 -5,995 -5,995     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   22,660 23,853 26,242 25,795 27,997 27,324 0.0 0.0   Gross profit growth   0.0% 5.3% 10.0% -1.7% 8.5% -2.4% -100.0% 0.0%   Employees   47 51 50 58 60 59 0 0   Employee growth %   0.0% 8.5% -2.0% 16.0% 3.4% -1.7% -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)   24,390 29,509 26,723 31,200 38,914 43,379 5,995 5,995   Balance sheet change%   0.0% 21.0% -9.4% 16.8% 24.7% 11.5% -86.2% 0.0%   Added value   4,407.6 3,768.9 3,549.2 2,913.6 4,245.0 1,239.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   611 -908 136 -264 -475 -748 -1,689 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   17.1% 13.3% 11.6% 9.4% 13.4% 2.2% 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 %   16.3% 12.2% 11.4% 9.2% 11.0% 2.1% 0.0% 0.0%   ROI %   35.5% 26.8% 23.8% 17.1% 20.2% 4.2% 0.0% 0.0%   ROE %   70.6% 36.1% 18.9% 11.5% 25.6% -12.6% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   11.1% 13.2% 17.7% 17.0% 17.6% 13.9% 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, %   187.3% 243.7% 243.3% 333.8% 260.9% 972.3% 0.0% 0.0%   Gearing %   304.5% 235.1% 182.9% 190.8% 164.9% 199.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   33.6% 20.5% 23.5% 19.4% 16.3% 15.3% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   1.1 1.1 1.1 1.2 1.2 1.1 0.0 0.0   Current Ratio   1.2 1.2 1.2 1.3 1.3 1.2 0.0 0.0   Cash and cash equivalent   1.1 1.1 1.1 384.3 1.1 1.1 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   3,995.2 3,954.9 3,788.2 5,981.8 8,103.6 6,867.8 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   94 74 71 50 71 21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   94 74 71 50 72 21 0 0   EBIT / employee   82 62 61 42 63 10 0 0   Net earnings / employee   41 23 16 10 26 -14 0 0