Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MYHLENBERG BYG 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  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% 1.5% 1.5%   Bankruptcy risk   3.9% 2.5% 5.3% 4.2% 2.4% 2.3% 8.4% 8.4%   Credit score (0-100)   52 64 42 47 63 63 29 29   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.0 0.0 0.2 0.4 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   23,610 25,011 27,859 24,149 21,612 29,476 0.0 0.0   EBITDA   6,523 8,377 8,863 1,686 5,400 9,570 0.0 0.0   EBIT   5,250 7,562 7,896 777 4,543 8,917 0.0 0.0   Pre-tax profit (PTP)   4,804.9 7,111.6 7,382.7 162.9 3,979.7 8,400.4 0.0 0.0   Net earnings   3,745.6 5,528.4 5,756.9 118.8 3,106.3 6,547.8 0.0 0.0   Pre-tax profit without non-rec. items   4,805 7,112 7,383 163 3,980 8,400 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   2,728 2,195 2,653 2,319 1,702 1,893 0.0 0.0   Shareholders equity total   11,171 15,500 10,000 10,119 13,106 16,554 9,554 9,554   Interest-bearing liabilities   37.5 1,178 0.0 0.0 119 0.0 0.0 0.0   Balance sheet total (assets)   43,939 48,848 43,777 30,789 36,105 31,238 9,554 9,554   Net Debt   -17,241 -11,905 -1,954 -6,626 -8,398 -11,610 -9,554 -9,554     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   23,610 25,011 27,859 24,149 21,612 29,476 0.0 0.0   Gross profit growth   -16.9% 5.9% 11.4% -13.3% -10.5% 36.4% -100.0% 0.0%   Employees   31 29 35 35 27 32 0 0   Employee growth %   -18.4% -6.5% 20.7% 0.0% -22.9% 18.5% -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)   43,939 48,848 43,777 30,789 36,105 31,238 9,554 9,554   Balance sheet change%   19.1% 11.2% -10.4% -29.7% 17.3% -13.5% -69.4% 0.0%   Added value   6,523.2 8,376.8 8,863.5 1,686.3 5,452.5 9,570.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,294 -1,347 -510 -1,244 -1,474 -462 -1,893 0   Net sales trend   0.0 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 (%)   22.2% 30.2% 28.3% 3.2% 21.0% 30.3% 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 %   13.0% 16.3% 17.0% 2.1% 13.6% 26.6% 0.0% 0.0%   ROI %   41.4% 44.3% 46.3% 5.8% 32.8% 53.3% 0.0% 0.0%   ROE %   40.3% 41.5% 45.2% 1.2% 26.7% 44.2% 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 %   25.4% 31.7% 22.8% 32.9% 36.3% 53.0% 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, %   -264.3% -142.1% -22.0% -392.9% -155.5% -121.3% 0.0% 0.0%   Gearing %   0.3% 7.6% 0.0% 0.0% 0.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   65.0% 74.2% 87.1% 0.0% 948.6% 940.7% 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   1.3 1.5 1.4 1.5 1.7 2.2 0.0 0.0   Current Ratio   1.4 1.5 1.4 1.5 1.7 2.2 0.0 0.0   Cash and cash equivalent   17,279.0 13,082.3 1,953.9 6,625.5 8,517.2 11,609.8 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   11,537.8 16,360.5 11,665.5 9,910.3 13,657.3 16,229.3 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   210 289 253 48 202 299 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   210 289 253 48 200 299 0 0   EBIT / employee   169 261 226 22 168 279 0 0   Net earnings / employee   121 191 164 3 115 205 0 0