Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRIMABYG FYN 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   3.5% 3.4% 3.1% 2.8% 2.6% 2.6% 16.1% 16.1%   Credit score (0-100)   54 55 56 57 60 61 11 11   Credit rating   BBB BBB BBB BBB BBB 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 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   18.6 28.9 128 33.4 61.5 75.0 0.0 0.0   EBITDA   18.6 28.9 128 33.4 61.5 75.0 0.0 0.0   EBIT   -30.1 -36.0 104 9.9 38.0 51.5 0.0 0.0   Pre-tax profit (PTP)   -99.0 -102.1 50.4 -13.7 24.7 37.5 0.0 0.0   Net earnings   -87.9 -90.4 18.4 -13.7 24.7 37.5 0.0 0.0   Pre-tax profit without non-rec. items   -99.0 -102 50.4 -13.7 24.7 37.5 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   3,434 3,385 1,609 1,586 1,562 1,539 0.0 0.0   Shareholders equity total   49.6 -40.8 -22.4 -36.1 -11.4 26.2 -98.8 -98.8   Interest-bearing liabilities   3,415 3,035 1,600 1,655 1,584 1,524 98.8 98.8   Balance sheet total (assets)   3,481 3,451 1,648 1,635 1,601 1,578 0.0 0.0   Net Debt   3,415 3,035 1,600 1,640 1,584 1,524 98.8 98.8     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   18.6 28.9 128 33.4 61.5 75.0 0.0 0.0   Gross profit growth   -73.5% 55.4% 342.0% -73.9% 83.9% 22.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   3,481 3,451 1,648 1,635 1,601 1,578 0 0   Balance sheet change%   -1.4% -0.9% -52.3% -0.8% -2.1% -1.4% -100.0% 0.0%   Added value   18.6 28.9 127.9 33.4 61.5 75.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -98 -114 -1,800 -47 -47 -47 -1,539 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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 (%)   -161.7% -124.3% 81.6% 29.6% 61.7% 68.7% 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 %   -0.9% -1.0% 4.0% 0.6% 2.3% 3.3% 0.0% 0.0%   ROI %   -0.9% -1.1% 4.5% 0.6% 2.4% 3.3% 0.0% 0.0%   ROE %   -94.0% -5.2% 0.7% -0.8% 1.5% 4.6% 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 %   1.4% -1.3% -1.4% -2.2% -0.7% 1.7% -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, %   18,332.9% 10,486.2% 1,250.8% 4,907.7% 2,577.5% 2,032.3% 0.0% 0.0%   Gearing %   6,890.1% -7,439.2% -7,144.8% -4,587.4% -13,936.2% 5,828.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.1% 2.3% 1.4% 0.8% 0.9% 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   0.1 4.1 2.4 0.3 0.2 0.2 0.0 0.0   Current Ratio   0.1 0.1 0.6 0.3 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.1 14.7 0.0 0.0 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   -405.7 -391.0 -31.5 -113.6 -144.7 -150.0 -49.4 -49.4   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   19 29 128 33 61 75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   19 29 128 33 61 75 0 0   EBIT / employee   -30 -36 104 10 38 51 0 0   Net earnings / employee   -88 -90 18 -14 25 38 0 0