Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byg.nu 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   5.5% 3.7% 2.4% 1.7% 2.7% 3.1% 12.2% 9.2%   Credit score (0-100)   43 53 65 73 59 56 18 27   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 2.7 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   375 1,096 1,318 2,521 3,993 3,178 0.0 0.0   EBITDA   140 717 135 902 391 274 0.0 0.0   EBIT   118 693 85.2 851 284 176 0.0 0.0   Pre-tax profit (PTP)   82.0 663.0 81.9 824.6 251.1 164.2 0.0 0.0   Net earnings   60.3 465.0 63.8 570.5 190.0 122.8 0.0 0.0   Pre-tax profit without non-rec. items   82.0 663 81.9 825 251 164 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   53.7 129 210 178 302 238 0.0 0.0   Shareholders equity total   228 693 756 1,327 1,517 1,640 1,590 1,590   Interest-bearing liabilities   353 471 471 305 3,587 3,346 0.0 0.0   Balance sheet total (assets)   892 2,444 1,801 4,325 7,533 7,497 1,590 1,590   Net Debt   -56.3 -148 89.7 -1,414 3,430 3,266 -1,590 -1,590     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   375 1,096 1,318 2,521 3,993 3,178 0.0 0.0   Gross profit growth   -37.9% 191.8% 20.2% 91.4% 58.4% -20.4% -100.0% 0.0%   Employees   1 2 4 3 9 8 0 0   Employee growth %   0.0% 100.0% 100.0% -25.0% 200.0% -11.1% -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)   892 2,444 1,801 4,325 7,533 7,497 1,590 1,590   Balance sheet change%   -20.4% 174.0% -26.3% 140.1% 74.2% -0.5% -78.8% 0.0%   Added value   139.6 717.2 134.7 901.7 335.5 274.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 51 31 -82 17 -163 -238 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   31.3% 63.2% 6.5% 33.7% 7.1% 5.5% 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 %   11.7% 41.5% 4.0% 27.8% 4.9% 3.7% 0.0% 0.0%   ROI %   21.6% 74.8% 6.6% 52.3% 7.7% 5.1% 0.0% 0.0%   ROE %   17.4% 101.1% 8.8% 54.8% 13.4% 7.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   25.5% 28.3% 42.0% 30.7% 20.1% 21.9% 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, %   -40.3% -20.6% 66.6% -156.8% 877.1% 1,190.2% 0.0% 0.0%   Gearing %   155.2% 68.0% 62.3% 23.0% 236.5% 204.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.1% 7.2% 0.7% 6.7% 1.9% 3.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.3 1.4 1.6 1.5 1.3 1.3 0.0 0.0   Current Ratio   1.3 1.4 1.6 1.5 1.3 1.3 0.0 0.0   Cash and cash equivalent   409.6 618.8 381.3 1,718.9 157.3 80.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   173.9 644.0 589.3 1,445.0 1,572.5 1,800.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   140 359 34 301 37 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   140 359 34 301 43 34 0 0   EBIT / employee   118 346 21 284 32 22 0 0   Net earnings / employee   60 232 16 190 21 15 0 0