Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGGROS HOLDING A/S - Group 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 N/A 2019 2020/5 2020 N/A 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 2.3% 0.0% 2.0% 0.4% 0.4% 4.8% 4.4%   Credit score (0-100)   0 66 0 67 99 100 45 47   Credit rating   N/A BBB N/A A AAA AAA BBB BBB   Credit limit (kDKK)   0.0 1.2 6,802.5 9.4 8,895.7 8,405.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/5 2020 N/A 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 58,128 58,836 60,963 69,743 62,279 0.0 0.0   EBITDA   0.0 9,647 11,469 11,428 26,269 16,447 0.0 0.0   EBIT   0.0 9,647 11,469 11,428 20,371 9,550 0.0 0.0   Pre-tax profit (PTP)   0.0 6,297.0 8,482.0 8,066.0 19,652.0 8,545.0 0.0 0.0   Net earnings   0.0 6,297.0 8,482.0 8,066.0 14,759.0 6,079.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 9,647 11,469 11,428 19,652 8,545 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/5 2020 N/A 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 22,618 23,053 0.0 0.0   Shareholders equity total   0.0 46,065 50,213 56,710 65,650 66,922 65,172 65,172   Interest-bearing liabilities   0.0 0.0 0.0 0.0 23,911 27,520 0.0 0.0   Balance sheet total (assets)   0.0 113,322 136,696 138,766 127,315 132,012 65,172 65,172   Net Debt   0.0 0.0 0.0 0.0 22,712 26,821 -57,872 -57,872     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/5 2020 N/A 2021 2022/5 2022 2023/5 2023 2024/5 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   0.0 58,128 58,836 60,963 69,743 62,279 0.0 0.0   Gross profit growth   0.0% 0.0% 1.2% 3.6% 14.4% -10.7% -100.0% 0.0%   Employees   0 0 0 0 79 84 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 6.3% -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)   0 113,322 136,696 138,766 127,315 132,012 65,172 65,172   Balance sheet change%   0.0% 0.0% 20.6% 1.5% -8.3% 3.7% -50.6% 0.0%   Added value   0.0 9,647.0 11,469.0 11,428.0 20,371.0 16,447.0 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 0 0 30,606 -9,155 -26,946 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/5 2020 N/A 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   0.0% 16.6% 19.5% 18.7% 29.2% 15.3% 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% 8.5% 9.2% 8.3% 16.1% 8.4% 0.0% 0.0%   ROI %   0.0% 8.5% 9.2% 8.3% 18.7% 11.7% 0.0% 0.0%   ROE %   0.0% 13.7% 17.6% 15.1% 24.1% 9.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/5 2020 N/A 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 51.8% 50.8% 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, %   0.0% 0.0% 0.0% 0.0% 86.5% 163.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 36.4% 41.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 15.2% 9.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/5 2020 N/A 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.9 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.1 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,199.0 699.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/5 2020 N/A 2021 2022/5 2022 2023/5 2023 2024/5 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   0.0 0.0 0.0 0.0 45,011.0 43,915.0 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 N/A 2019 2020/5 2020 N/A 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 258 196 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 333 196 0 0   EBIT / employee   0 0 0 0 258 114 0 0   Net earnings / employee   0 0 0 0 187 72 0 0