Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BURILD HOLDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 0.9% 0.9% 1.0% 1.0% 1.0% 10.0% 10.0%   Credit score (0-100)   83 88 88 87 85 86 25 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   225.9 771.5 928.0 882.1 1,060.4 1,135.3 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   1,505 922 1,146 2,124 3,199 3,245 3,245 3,245   Gross profit   1,499 915 1,140 2,118 3,193 3,236 0.0 0.0   EBITDA   1,499 915 1,140 2,118 3,193 3,236 0.0 0.0   EBIT   1,499 915 1,140 2,118 3,193 3,236 0.0 0.0   Pre-tax profit (PTP)   1,512.5 932.4 1,166.1 2,165.9 3,271.5 3,342.9 0.0 0.0   Net earnings   1,510.9 930.0 1,161.5 2,156.4 3,254.3 3,319.9 0.0 0.0   Pre-tax profit without non-rec. items   1,513 932 1,166 2,166 3,271 3,343 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   10,221 11,040 12,089 14,131 17,268 20,465 5,409 5,409   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,392 11,251 12,364 14,464 17,594 20,617 5,409 5,409   Net Debt   -4.6 -197 -193 -185 -168 -268 -5,409 -5,409     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   1,505 922 1,146 2,124 3,199 3,245 3,245 3,245   Net sales growth   -20.7% -38.8% 24.4% 85.3% 50.6% 1.4% 0.0% 0.0%   Gross profit   1,499 915 1,140 2,118 3,193 3,236 0.0 0.0   Gross profit growth   -20.8% -38.9% 24.5% 85.8% 50.8% 1.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,392 11,251 12,364 14,464 17,594 20,617 5,409 5,409   Balance sheet change%   15.7% 8.3% 9.9% 17.0% 21.6% 17.2% -73.8% 0.0%   Added value   1,499.0 915.4 1,139.9 2,118.1 3,193.2 3,235.9 0.0 0.0   Added value %   99.6% 99.3% 99.5% 99.7% 99.8% 99.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 -3.0 1.0 2.0 3.0 4.0 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 %   99.6% 99.3% 99.5% 99.7% 99.8% 99.7% 0.0% 0.0%   EBIT %   99.6% 99.3% 99.5% 99.7% 99.8% 99.7% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   100.4% 100.9% 101.3% 101.5% 101.7% 102.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.4% 100.9% 101.3% 101.5% 101.7% 102.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.5% 101.2% 101.7% 102.0% 102.3% 103.0% 0.0% 0.0%   ROA %   15.7% 8.7% 10.0% 16.2% 20.5% 17.5% 0.0% 0.0%   ROI %   16.0% 8.8% 10.2% 16.6% 20.9% 17.7% 0.0% 0.0%   ROE %   15.9% 8.7% 10.0% 16.4% 20.7% 17.6% 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 %   98.4% 98.1% 97.8% 97.7% 98.1% 99.3% 100.0% 100.0%   Relative indebtedness %   11.3% 22.9% 24.0% 15.7% 10.2% 4.7% 0.0% 0.0%   Relative net indebtedness %   11.0% 1.5% 7.1% 6.9% 4.9% -3.6% -166.7% -166.7%   Net int. bear. debt to EBITDA, %   -0.3% -21.5% -16.9% -8.7% -5.3% -8.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   5.3 5.6 7.4 8.7 12.4 35.4 0.0 0.0   Current Ratio   5.3 5.6 7.4 8.7 12.4 35.4 0.0 0.0   Cash and cash equivalent   4.6 196.7 192.9 185.3 168.4 267.9 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)   365.0 365.0 365.0 365.0 365.0 243.3 0.0 0.0   Current assets / Net sales %   59.6% 128.7% 177.3% 136.0% 126.6% 165.1% 166.7% 166.7%   Net working capital   725.8 975.6 1,757.9 2,555.6 3,724.7 5,206.2 0.0 0.0   Net working capital %   48.2% 105.9% 153.4% 120.3% 116.4% 160.4% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0