CVR number 40271864
Industry 410000

M. F. Byg ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  13.1% 21.1% 8.4% 5.1% 3.8%  
Credit score (0-100)  17 4 29 42 51  
Credit rating  BB B BB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  1,280 1,410 3,957 2,179 2,431  
EBITDA  263 243 2,350 223 976  
EBIT  213 193 2,310 169 916  
Pre-tax profit (PTP)  209.5 185.5 2,303.2 186.0 931.4  
Net earnings  163.2 143.1 1,791.8 138.9 717.8  
Pre-tax profit without non-rec. items  210 185 2,303 186 931  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  225 150 110 257 197  
Shareholders equity total  432 -125 1,667 806 1,523  
Interest-bearing liabilities  0.0 225 0.0 203 0.0  
Balance sheet total (assets)  1,295 727 2,923 1,668 2,114  
Net Debt  -336 224 -1,497 -454 -813  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,280 1,410 3,957 2,179 2,431  
Gross profit growth  45.7% 10.2% 180.6% -44.9% 11.6%  
Employees  2 2 2 2 2  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,295 727 2,923 1,668 2,114  
Balance sheet change%  -18.6% -43.8% 301.9% -42.9% 26.8%  
Added value  262.5 242.9 2,350.2 209.2 976.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -100 -126 -80 94 -120  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  16.6% 13.7% 58.4% 7.8% 37.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  14.7% 18.0% 122.4% 8.1% 49.2%  
ROI %  37.6% 54.3% 237.1% 13.7% 72.4%  
ROE %  29.7% 24.7% 149.7% 11.2% 61.6%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  33.3% -14.7% 57.0% 48.3% 72.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -128.2% 92.1% -63.7% -204.0% -83.3%  
Gearing %  0.0% -179.8% 0.0% 25.2% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 6.5% 6.2% 0.0% 0.0%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  1.3 0.7 2.1 1.4 2.9  
Current Ratio  1.3 0.7 2.1 1.4 2.9  
Cash and cash equivalent  336.4 1.5 1,497.4 656.9 813.1  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  226.1 -248.2 1,374.8 350.9 1,112.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  131 121 1,175 105 488  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  131 121 1,175 111 488  
EBIT / employee  106 96 1,155 85 458  
Net earnings / employee  82 72 896 69 359