Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murerfirmaet CN Byg ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   3.0% 2.2% 2.7% 2.7% 3.6% 2.0% 9.7% 9.5%   Credit score (0-100)   59 67 60 58 52 67 25 26   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   2,036 1,442 957 1,099 982 1,321 0.0 0.0   EBITDA   679 281 172 276 153 451 0.0 0.0   EBIT   639 240 107 163 53.2 359 0.0 0.0   Pre-tax profit (PTP)   635.0 238.2 105.2 160.4 50.8 356.9 0.0 0.0   Net earnings   498.3 177.9 81.4 124.8 38.8 278.3 0.0 0.0   Pre-tax profit without non-rec. items   635 238 105 160 50.8 357 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   70.0 49.2 366 273 193 121 0.0 0.0   Shareholders equity total   549 619 590 602 526 687 515 515   Interest-bearing liabilities   3.5 20.4 20.2 20.1 9.3 10.0 0.0 0.0   Balance sheet total (assets)   1,140 1,009 993 873 789 1,103 515 515   Net Debt   -597 -618 -306 -152 -228 -768 -460 -460     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,036 1,442 957 1,099 982 1,321 0.0 0.0   Gross profit growth   -9.3% -29.2% -33.6% 14.7% -10.6% 34.5% -100.0% 0.0%   Employees   2 2 2 2 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,140 1,009 993 873 789 1,103 515 515   Balance sheet change%   23.0% -11.5% -1.5% -12.1% -9.6% 39.8% -53.4% 0.0%   Added value   679.4 280.9 171.9 276.0 166.4 451.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -82 232 -227 -200 -185 -121 0   Net sales trend   -1.0 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 2018/12 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 (%)   31.4% 16.6% 11.2% 14.8% 5.4% 27.2% 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 %   61.8% 22.3% 10.7% 17.4% 6.4% 37.9% 0.0% 0.0%   ROI %   118.8% 40.1% 16.8% 25.7% 8.9% 57.2% 0.0% 0.0%   ROE %   93.0% 30.5% 13.5% 21.0% 6.9% 45.9% 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 %   48.2% 61.4% 59.4% 68.9% 66.6% 62.2% 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, %   -87.8% -220.1% -178.2% -54.9% -149.2% -170.1% 0.0% 0.0%   Gearing %   0.6% 3.3% 3.4% 3.3% 1.8% 1.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   204.6% 15.0% 8.0% 11.6% 16.3% 23.2% 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   1.5 2.1 1.3 2.0 2.1 2.3 0.0 0.0   Current Ratio   1.5 2.1 1.3 2.0 2.1 2.3 0.0 0.0   Cash and cash equivalent   600.3 638.6 326.5 171.7 237.7 777.6 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   324.2 439.1 127.6 251.1 272.4 520.0 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   340 140 86 138 0 226 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   340 140 86 138 0 226 0 0   EBIT / employee   319 120 53 81 0 180 0 0   Net earnings / employee   249 89 41 62 0 139 0 0