Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BFK 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   0.0% 0.0% 5.2% 14.0% 12.2% 12.7% 15.6% 15.4%   Credit score (0-100)   0 0 41 15 18 18 12 13   Credit rating   N/A N/A BBB BB BB BB 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)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 534 150 222 188 0.0 0.0   EBITDA   0.0 0.0 -69.1 -434 -169 117 0.0 0.0   EBIT   0.0 0.0 -124 -488 -222 63.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -122.6 -494.5 -239.1 43.8 0.0 0.0   Net earnings   0.0 0.0 -98.6 -386.5 -187.9 34.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -123 -494 -239 43.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 132 99.1 63.6 31.8 0.0 0.0   Shareholders equity total   0.0 0.0 383 -3.3 -191 -156 -638 -638   Interest-bearing liabilities   0.0 0.0 0.0 235 519 402 703 703   Balance sheet total (assets)   0.0 0.0 790 424 577 369 64.3 64.3   Net Debt   0.0 0.0 -291 175 431 301 703 703     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 534 150 222 188 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -72.0% 48.1% -15.2% -100.0% 0.0%   Employees   0 0 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)   0 0 790 424 577 369 64 64   Balance sheet change%   0.0% 0.0% 0.0% -46.3% 35.9% -36.0% -82.6% 0.0%   Added value   0.0 0.0 -69.1 -434.0 -167.6 116.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 206 -109 -110 -106 -32 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% -23.1% -326.5% -100.2% 33.8% 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 %   0.0% 0.0% -15.1% -80.3% -37.1% 9.9% 0.0% 0.0%   ROI %   0.0% 0.0% -30.4% -155.9% -58.8% 13.9% 0.0% 0.0%   ROE %   0.0% 0.0% -25.7% -95.7% -37.6% 7.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 48.5% -0.8% -24.9% -29.8% -90.9% -90.9%   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, %   0.0% 0.0% 421.1% -40.4% -255.3% 257.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -7,120.3% -271.4% -257.1% -110.1% -110.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.1% 4.6% 4.4% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 1.3 0.5 0.5 0.5 0.0 0.0   Current Ratio   0.0 0.0 1.3 0.5 0.6 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 291.0 59.4 88.0 101.5 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 131.5 -209.6 -340.6 -252.5 -351.3 -351.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -69 -434 -168 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -69 -434 -169 117 0 0   EBIT / employee   0 0 -124 -488 -222 64 0 0   Net earnings / employee   0 0 -99 -387 -188 35 0 0