Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Restart 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   2.4% 4.0% 2.4% 2.5% 10.1% 5.7% 16.7% 16.4%   Credit score (0-100)   65 50 63 61 23 39 10 11   Credit rating   BBB BBB BBB BBB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,939 2,866 4,024 3,748 2,847 2,032 0.0 0.0   EBITDA   460 146 768 545 -248 400 0.0 0.0   EBIT   455 141 736 511 -260 372 0.0 0.0   Pre-tax profit (PTP)   448.9 138.4 731.2 501.9 -389.9 108.6 0.0 0.0   Net earnings   340.8 101.8 561.0 385.8 -311.2 68.9 0.0 0.0   Pre-tax profit without non-rec. items   449 138 731 502 -390 109 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   10.1 115 117 83.9 50.6 22.0 0.0 0.0   Shareholders equity total   391 393 734 519 58.2 127 77.1 77.1   Interest-bearing liabilities   0.0 0.0 2.4 2.4 134 270 0.0 0.0   Balance sheet total (assets)   988 2,098 2,469 1,667 1,819 820 77.1 77.1   Net Debt   -385 -344 -894 -319 134 270 -77.1 -77.1     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,939 2,866 4,024 3,748 2,847 2,032 0.0 0.0   Gross profit growth   60.6% 47.8% 40.4% -6.9% -24.0% -28.6% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   0.0% 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)   988 2,098 2,469 1,667 1,819 820 77 77   Balance sheet change%   43.7% 112.2% 17.7% -32.5% 9.1% -54.9% -90.6% 0.0%   Added value   460.2 145.8 767.5 544.5 -226.7 400.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5 100 -30 -67 -45 -57 -22 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   23.5% 4.9% 18.3% 13.6% -9.1% 18.3% 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 %   54.3% 9.1% 32.2% 24.7% -14.9% 28.9% 0.0% 0.0%   ROI %   143.9% 35.7% 129.2% 80.8% -72.7% 129.7% 0.0% 0.0%   ROE %   107.8% 26.0% 99.6% 61.6% -107.7% 74.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   39.5% 18.7% 29.7% 31.2% 3.2% 15.5% 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, %   -83.7% -235.6% -116.5% -58.7% -53.8% 67.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.3% 0.5% 229.4% 212.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7,589.0% 0.0% 377.8% 385.1% 190.9% 135.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.6 1.1 1.3 1.3 0.9 1.1 0.0 0.0   Current Ratio   1.6 1.2 1.4 1.4 1.0 1.2 0.0 0.0   Cash and cash equivalent   385.3 343.5 896.3 321.9 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   380.6 282.8 621.5 437.0 7.6 105.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 133 0 0   EBIT / employee   0 0 0 0 0 124 0 0   Net earnings / employee   0 0 0 0 0 23 0 0