Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rievers 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   7.9% 8.1% 4.6% 3.5% 2.7% 4.7% 9.9% 9.7%   Credit score (0-100)   32 32 46 52 60 44 25 26   Credit rating   BB BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,596 2,686 4,036 4,412 4,578 4,308 0.0 0.0   EBITDA   154 337 1,853 1,376 505 382 0.0 0.0   EBIT   128 308 1,823 1,347 474 368 0.0 0.0   Pre-tax profit (PTP)   122.3 300.2 1,806.0 1,325.9 398.7 349.2 0.0 0.0   Net earnings   94.4 230.4 1,400.2 1,034.1 306.2 264.8 0.0 0.0   Pre-tax profit without non-rec. items   122 300 1,806 1,326 399 349 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   195 165 136 106 74.6 60.1 0.0 0.0   Shareholders equity total   144 375 1,775 1,084 1,390 1,655 1,605 1,605   Interest-bearing liabilities   130 130 0.0 1,732 1,600 47.3 0.0 0.0   Balance sheet total (assets)   732 1,184 3,241 4,343 4,437 3,790 1,605 1,605   Net Debt   -180 -346 -1,267 -548 -797 -172 -1,605 -1,605     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,596 2,686 4,036 4,412 4,578 4,308 0.0 0.0   Gross profit growth   0.0% 68.3% 50.3% 9.3% 3.8% -5.9% -100.0% 0.0%   Employees   4 8 1 10 12 10 0 0   Employee growth %   0.0% 100.0% -87.5% 900.0% 20.0% -16.7% -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)   732 1,184 3,241 4,343 4,437 3,790 1,605 1,605   Balance sheet change%   0.0% 61.7% 173.8% 34.0% 2.2% -14.6% -57.6% 0.0%   Added value   153.6 337.0 1,852.9 1,376.4 503.1 382.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   169 -59 -59 -59 -63 -29 -60 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   8.0% 11.5% 45.2% 30.5% 10.3% 8.5% 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 %   17.5% 32.1% 82.8% 36.6% 10.8% 9.9% 0.0% 0.0%   ROI %   45.6% 77.4% 159.3% 60.2% 16.3% 17.4% 0.0% 0.0%   ROE %   65.4% 88.8% 130.3% 72.3% 24.7% 17.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   19.7% 31.7% 54.8% 25.0% 31.3% 43.7% 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, %   -117.5% -102.7% -68.4% -39.8% -157.8% -45.1% 0.0% 0.0%   Gearing %   90.3% 34.7% 0.0% 159.7% 115.1% 2.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.2% 5.7% 38.3% 7.0% 4.5% 7.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 1.2 2.1 1.3 1.4 1.8 0.0 0.0   Current Ratio   0.9 1.3 2.1 1.3 1.4 1.8 0.0 0.0   Cash and cash equivalent   310.8 476.2 1,266.7 2,279.6 2,396.8 219.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -43.8 218.7 1,648.8 986.0 1,320.7 1,599.7 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   38 42 1,853 138 42 38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   38 42 1,853 138 42 38 0 0   EBIT / employee   32 38 1,823 135 39 37 0 0   Net earnings / employee   24 29 1,400 103 26 26 0 0