Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RB-Byggestyring 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.9% 16.8% 11.9% 9.6% 5.1% 11.4% 18.4% 18.4%   Credit score (0-100)   19 10 19 25 42 21 8 8   Credit rating   BB BB BB BB BBB BB B B   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   0 0 0 0 0 0 0 0   Gross profit   1,114 1,089 1,591 1,632 1,381 1,605 0.0 0.0   EBITDA   171 -254 483 931 697 586 0.0 0.0   EBIT   171 -254 483 931 697 586 0.0 0.0   Pre-tax profit (PTP)   169.4 -255.7 479.1 927.5 697.6 586.8 0.0 0.0   Net earnings   131.9 -199.9 373.5 723.4 543.7 457.3 0.0 0.0   Pre-tax profit without non-rec. items   169 -256 479 927 698 587 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   260 60.0 433 957 1,301 173 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 337 269 326 0.0 0.0   Balance sheet total (assets)   406 615 910 1,498 1,724 629 0.0 0.0   Net Debt   -359 -96.0 -329 -290 -510 14.7 0.0 0.0     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   1,114 1,089 1,591 1,632 1,381 1,605 0.0 0.0   Gross profit growth   -17.1% -2.3% 46.1% 2.6% -15.4% 16.2% -100.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 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)   406 615 910 1,498 1,724 629 0 0   Balance sheet change%   -55.3% 51.5% 48.0% 64.6% 15.1% -63.5% -100.0% 0.0%   Added value   170.8 -254.3 482.6 930.6 696.8 585.6 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   15.3% -23.4% 30.3% 57.0% 50.4% 36.5% 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 %   26.0% -49.8% 63.3% 77.3% 43.3% 49.9% 0.0% 0.0%   ROI %   38.5% -159.0% 195.6% 107.7% 48.7% 56.7% 0.0% 0.0%   ROE %   29.7% -125.0% 151.4% 104.1% 48.2% 62.1% 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 %   64.0% 9.8% 47.6% 63.9% 75.5% 27.5% 0.0% 0.0%   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, %   -210.4% 37.8% -68.3% -31.1% -73.2% 2.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 35.2% 20.7% 188.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.9% 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   2.8 1.1 1.9 2.8 4.1 1.4 0.0 0.0   Current Ratio   2.8 1.1 1.9 2.8 4.1 1.4 0.0 0.0   Cash and cash equivalent   359.4 96.0 329.5 627.1 779.3 311.5 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   259.8 60.0 433.5 956.9 1,300.6 172.9 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   85 -127 483 931 697 586 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 -127 483 931 697 586 0 0   EBIT / employee   85 -127 483 931 697 586 0 0   Net earnings / employee   66 -100 374 723 544 457 0 0