Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NIBE-BYG EJENDOMME 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   0.8% 0.7% 1.0% 0.7% 1.0% 1.4% 7.8% 7.7%   Credit score (0-100)   94 96 86 94 86 76 31 32   Credit rating   AA AA A AA A A BB BB   Credit limit (kDKK)   1,174.0 1,761.4 881.6 1,725.9 1,077.4 122.4 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   1,553 2,118 2,303 2,118 1,392 761 0.0 0.0   EBITDA   1,553 2,118 2,102 2,118 1,392 -172 0.0 0.0   EBIT   5,425 3,941 2,349 3,941 2,133 162 0.0 0.0   Pre-tax profit (PTP)   4,692.2 3,442.5 1,765.3 3,442.5 2,826.2 -128.5 0.0 0.0   Net earnings   3,659.7 2,685.2 1,384.9 2,685.2 2,204.1 -101.1 0.0 0.0   Pre-tax profit without non-rec. items   4,692 3,443 1,765 3,443 2,826 -128 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   41,019 39,314 34,307 39,314 27,821 26,414 0.0 0.0   Shareholders equity total   10,753 16,514 13,829 16,514 18,719 18,617 18,567 18,567   Interest-bearing liabilities   26,600 20,322 25,290 20,322 12,869 12,342 0.0 0.0   Balance sheet total (assets)   41,254 41,066 46,812 41,066 38,082 33,730 18,567 18,567   Net Debt   26,600 19,756 21,942 19,756 10,958 11,957 -18,567 -18,567     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   1,553 2,118 2,303 2,118 1,392 761 0.0 0.0   Gross profit growth   -15.7% 36.4% 8.7% -8.0% -34.3% -45.3% -100.0% 0.0%   Employees   0 0 1 1 0 1 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)   41,254 41,066 46,812 41,066 38,082 33,730 18,567 18,567   Balance sheet change%   31.4% -0.5% 14.0% -12.3% -7.3% -11.4% -45.0% 0.0%   Added value   5,424.9 3,941.2 2,348.5 3,941.2 2,133.5 162.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12,246 -1,704 -5,008 5,008 -11,493 -1,407 -26,414 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 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 (%)   349.4% 186.1% 102.0% 186.1% 153.3% 21.3% 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 %   15.0% 9.6% 5.4% 9.0% 8.3% 1.0% 0.0% 0.0%   ROI %   15.4% 9.9% 5.9% 9.8% 9.0% 1.1% 0.0% 0.0%   ROE %   41.0% 19.7% 9.1% 17.7% 12.5% -0.5% 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 %   26.1% 40.2% 29.6% 40.2% 49.2% 55.2% 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, %   1,713.1% 932.7% 1,043.8% 932.7% 787.3% -6,947.5% 0.0% 0.0%   Gearing %   247.4% 123.1% 182.9% 123.1% 68.8% 66.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.1% 2.7% 2.2% 2.8% 3.9% 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   0.0 0.3 0.9 0.3 1.6 2.8 0.0 0.0   Current Ratio   0.0 0.3 0.9 0.3 1.6 2.8 0.0 0.0   Cash and cash equivalent   0.0 566.3 3,347.5 566.3 1,911.0 384.5 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   -5,450.6 -3,419.8 -823.2 -3,419.8 3,684.1 4,706.3 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   0 0 2,349 3,941 0 162 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 2,102 2,118 0 -172 0 0   EBIT / employee   0 0 2,349 3,941 0 162 0 0   Net earnings / employee   0 0 1,385 2,685 0 -101 0 0