Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BMH BYG ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   3.0% 4.3% 4.1% 5.9% 5.5% 4.7% 14.9% 14.9%   Credit score (0-100)   59 47 48 38 40 45 14 14   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)  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   814 0 0 0 0 0 0 0   Gross profit   634 518 687 602 685 768 0.0 0.0   EBITDA   247 166 179 -476 199 324 0.0 0.0   EBIT   247 166 179 -476 199 324 0.0 0.0   Pre-tax profit (PTP)   232.9 153.3 158.8 -551.3 169.9 268.8 0.0 0.0   Net earnings   179.6 118.5 122.6 -429.0 132.2 203.5 0.0 0.0   Pre-tax profit without non-rec. items   233 153 159 -551 170 269 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   867 867 867 867 867 2,127 0.0 0.0   Shareholders equity total   493 556 622 136 268 471 279 279   Interest-bearing liabilities   108 148 75.9 118 106 125 0.0 0.0   Balance sheet total (assets)   1,162 1,288 1,213 1,402 1,422 2,537 279 279   Net Debt   -126 -114 -169 -16.1 -296 -188 -279 -279     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   814 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   634 518 687 602 685 768 0.0 0.0   Gross profit growth   16.8% -18.3% 32.7% -12.4% 13.7% 12.2% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   100.0% -50.0% 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)   1,162 1,288 1,213 1,402 1,422 2,537 279 279   Balance sheet change%   15.6% 10.9% -5.8% 15.6% 1.4% 78.4% -89.0% 0.0%   Added value   246.9 165.5 179.0 -476.0 199.3 323.5 0.0 0.0   Added value %   30.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 1,260 -2,127 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 1.0 2.0 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 %   30.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   30.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   39.0% 32.0% 26.1% -79.1% 29.1% 42.1% 0.0% 0.0%   Net Earnings %   22.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   22.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   28.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   22.8% 13.5% 14.3% -36.4% 14.2% 16.4% 0.0% 0.0%   ROI %   26.3% 15.7% 16.5% -41.0% 15.8% 17.3% 0.0% 0.0%   ROE %   41.8% 22.6% 20.8% -113.2% 65.5% 55.1% 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 %   42.4% 43.2% 51.3% 9.7% 18.8% 18.6% 100.0% 100.0%   Relative indebtedness %   82.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   53.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -51.1% -68.9% -94.5% 3.4% -148.6% -58.1% 0.0% 0.0%   Gearing %   22.0% 26.7% 12.2% 86.9% 39.4% 26.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.0% 9.5% 18.1% 77.8% 27.0% 49.0% 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   1.1 1.2 1.6 2.0 2.3 2.0 0.0 0.0   Current Ratio   1.1 1.2 1.6 2.0 2.3 2.0 0.0 0.0   Cash and cash equivalent   234.5 262.3 245.1 133.9 401.7 313.3 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)   18.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   6.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   36.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   37.1 78.3 128.2 264.3 316.9 209.4 0.0 0.0   Net working capital %   4.6% 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   407 0 0 0 0 0 0 0   Added value / employee   123 166 179 -476 199 324 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   123 166 179 -476 199 324 0 0   EBIT / employee   123 166 179 -476 199 324 0 0   Net earnings / employee   90 118 123 -429 132 203 0 0