Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Keba Byg 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 2019/12 2020 2020/12 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   4.2% 5.8% 2.7% 3.9% 2.0% 2.3% 16.8% 16.4%   Credit score (0-100)   50 39 58 50 67 65 10 11   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.4 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 2019/12 2020 2020/12 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   1,603 2,774 1,256 2,556 2,157 1,851 0.0 0.0   EBITDA   724 1,799 239 1,520 1,017 706 0.0 0.0   EBIT   724 1,799 236 1,460 957 646 0.0 0.0   Pre-tax profit (PTP)   729.0 1,802.0 231.0 1,444.0 939.0 626.3 0.0 0.0   Net earnings   567.0 1,404.0 180.0 1,124.0 732.0 484.9 0.0 0.0   Pre-tax profit without non-rec. items   729 1,802 231 1,444 939 626 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 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 49.0 191 131 70.2 0.0 0.0   Shareholders equity total   1,039 2,143 1,123 1,624 1,555 1,340 90.4 90.4   Interest-bearing liabilities   0.0 59.0 466 525 871 469 0.0 0.0   Balance sheet total (assets)   1,479 3,732 2,023 3,050 3,270 2,409 90.4 90.4   Net Debt   -723 -557 -668 -957 -1,007 -1,111 -90.4 -90.4     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   1,603 2,774 1,256 2,556 2,157 1,851 0.0 0.0   Gross profit growth   0.6% 73.1% -54.7% 103.5% -15.6% -14.2% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   -33.3% 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)   1,479 3,732 2,023 3,050 3,270 2,409 90 90   Balance sheet change%   30.0% 152.3% -45.8% 50.8% 7.2% -26.3% -96.2% 0.0%   Added value   724.0 1,799.0 239.0 1,520.0 1,017.0 706.1 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 46 82 -120 -121 -70 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  2019 2019/12 2020 2020/12 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 (%)   45.2% 64.9% 18.8% 57.1% 44.4% 34.9% 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 %   55.7% 69.3% 8.4% 57.8% 30.5% 23.0% 0.0% 0.0%   ROI %   79.6% 111.1% 12.7% 78.1% 42.0% 30.8% 0.0% 0.0%   ROE %   62.6% 88.2% 11.0% 81.8% 46.1% 33.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   70.3% 57.4% 55.5% 53.2% 47.6% 55.6% 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, %   -99.9% -31.0% -279.5% -63.0% -99.0% -157.4% 0.0% 0.0%   Gearing %   0.0% 2.8% 41.5% 32.3% 56.0% 35.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.6% 4.2% 4.4% 3.6% 4.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.4 2.3 2.2 2.0 1.8 2.2 0.0 0.0   Current Ratio   3.4 2.3 2.2 2.0 1.8 2.2 0.0 0.0   Cash and cash equivalent   723.0 616.0 1,134.0 1,482.0 1,878.0 1,580.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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   1,034.0 2,133.0 1,070.0 1,428.0 1,416.0 1,256.8 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  2019 2019/12 2020 2020/12 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   362 900 120 760 508 353 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   362 900 120 760 508 353 0 0   EBIT / employee   362 900 118 730 479 323 0 0   Net earnings / employee   284 702 90 562 366 242 0 0