Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Munk & Nielsen Byg 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   19.8% 11.0% 9.7% 8.1% 5.9% 3.6% 10.9% 10.9%   Credit score (0-100)   7 23 25 29 39 52 22 22   Credit rating   B BB BB BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -24.4 635 93.2 1,503 230 416 0.0 0.0   EBITDA   -24.4 635 22.7 56.5 -38.4 415 0.0 0.0   EBIT   -132 596 22.7 56.5 -38.4 186 0.0 0.0   Pre-tax profit (PTP)   -133.8 595.9 35.5 65.1 -39.6 170.1 0.0 0.0   Net earnings   -118.6 595.9 35.5 65.1 -2.5 170.1 0.0 0.0   Pre-tax profit without non-rec. items   -134 596 35.5 65.1 -39.6 170 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   39.2 0.0 0.0 0.0 410 773 0.0 0.0   Shareholders equity total   53.5 649 685 750 748 918 793 793   Interest-bearing liabilities   2.6 0.0 200 713 513 645 0.0 0.0   Balance sheet total (assets)   86.3 795 1,134 1,610 1,270 2,107 793 793   Net Debt   2.6 -169 150 708 75.0 391 -793 -793     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -24.4 635 93.2 1,503 230 416 0.0 0.0   Gross profit growth   39.2% 0.0% -85.3% 1,512.8% -84.7% 80.6% -100.0% 0.0%   Employees   0 0 1 4 4 1 0 0   Employee growth %   0.0% 0.0% 0.0% 300.0% 0.0% -75.0% -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)   86 795 1,134 1,610 1,270 2,107 793 793   Balance sheet change%   -53.7% 821.1% 42.6% 42.0% -21.1% 65.9% -62.4% 0.0%   Added value   -24.4 635.1 22.7 56.5 -38.4 415.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -216 -78 0 0 410 134 -773 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   542.5% 93.8% 24.4% 3.8% -16.7% 44.9% 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 %   -96.9% 135.2% 3.9% 4.8% -2.7% 11.1% 0.0% 0.0%   ROI %   -113.6% 169.0% 4.9% 5.6% -2.8% 13.2% 0.0% 0.0%   ROE %   -105.2% 169.6% 5.3% 9.1% -0.3% 20.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   61.9% 81.7% 60.4% 46.6% 58.9% 43.6% 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, %   -10.8% -26.5% 658.9% 1,252.4% -195.3% 94.1% 0.0% 0.0%   Gearing %   4.9% 0.0% 29.2% 95.0% 68.6% 70.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   45.0% 3.1% 2.4% 0.1% 0.2% 2.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 5.5 2.5 1.9 1.6 1.1 0.0 0.0   Current Ratio   1.4 5.5 2.5 1.9 1.6 1.1 0.0 0.0   Cash and cash equivalent   0.0 168.6 50.1 4.6 437.5 253.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   14.3 649.4 684.9 750.1 337.6 144.6 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 23 14 -10 415 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 23 14 -10 415 0 0   EBIT / employee   0 0 23 14 -10 186 0 0   Net earnings / employee   0 0 36 16 -1 170 0 0