Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Primdahl Byg-Montage 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   4.6% 5.1% 3.4% 6.8% 4.9% 3.1% 6.9% 6.8%   Credit score (0-100)   47 45 54 34 44 55 35 35   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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   611 2,545 3,245 2,199 2,138 2,495 0.0 0.0   EBITDA   113 586 823 -470 191 195 0.0 0.0   EBIT   91.6 565 782 -511 149 163 0.0 0.0   Pre-tax profit (PTP)   56.5 538.1 755.1 -510.1 87.6 129.9 0.0 0.0   Net earnings   43.1 412.9 575.1 -498.9 87.6 129.9 0.0 0.0   Pre-tax profit without non-rec. items   56.5 538 755 -510 87.6 130 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   1,170 1,229 1,561 1,519 1,478 601 0.0 0.0   Shareholders equity total   171 584 1,159 660 747 877 827 827   Interest-bearing liabilities   1,310 1,270 1,221 1,141 1,136 632 0.0 0.0   Balance sheet total (assets)   1,664 2,546 4,051 2,721 2,751 2,294 827 827   Net Debt   1,249 1,253 560 841 799 632 -527 -527     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   611 2,545 3,245 2,199 2,138 2,495 0.0 0.0   Gross profit growth   9.3% 316.6% 27.5% -32.3% -2.7% 16.7% -100.0% 0.0%   Employees   1 4 5 8 5 6 0 0   Employee growth %   0.0% 300.0% 25.0% 60.0% -37.5% 20.0% -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)   1,664 2,546 4,051 2,721 2,751 2,294 827 827   Balance sheet change%   -0.5% 53.0% 59.1% -32.8% 1.1% -16.6% -63.9% 0.0%   Added value   113.2 586.4 823.1 -469.9 190.6 194.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -43 37 291 -83 -83 -609 -601 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 -1.0 1.0 2.0 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 (%)   15.0% 22.2% 24.1% -23.2% 7.0% 6.5% 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 %   6.0% 27.3% 24.2% -14.1% 6.4% 8.1% 0.0% 0.0%   ROI %   6.6% 34.4% 37.5% -22.8% 9.5% 12.0% 0.0% 0.0%   ROE %   28.9% 109.5% 66.0% -54.9% 12.5% 16.0% 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 %   10.4% 22.9% 28.6% 24.2% 27.2% 38.2% 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, %   1,103.4% 213.8% 68.1% -179.0% 419.1% 324.8% 0.0% 0.0%   Gearing %   767.1% 217.6% 105.4% 172.9% 152.0% 72.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 2.8% 3.4% 2.7% 7.7% 8.4% 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   2.1 1.7 1.4 1.1 1.2 0.8 0.0 0.0   Current Ratio   2.0 1.7 1.5 1.2 1.4 0.9 0.0 0.0   Cash and cash equivalent   61.1 16.7 660.9 299.4 337.4 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   243.4 562.1 763.1 218.7 343.2 -97.5 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  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   113 147 165 -59 38 32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   113 147 165 -59 38 32 0 0   EBIT / employee   92 141 156 -64 30 27 0 0   Net earnings / employee   43 103 115 -62 18 22 0 0