Marek A-Z Byg ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  6.1% 6.1% 6.1% 6.1% 6.1%  
Bankruptcy risk  0.0% 0.0% 14.5% 14.4% 19.6%  
Credit score (0-100)  0 0 14 14 5  
Credit rating  N/A N/A BB BB B  
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) 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 1,548 1,264  
Gross profit  0.0 0.0 -22.8 1,548 1,264  
EBITDA  0.0 0.0 -22.8 -128 106  
EBIT  0.0 0.0 -22.8 -207 -240  
Pre-tax profit (PTP)  0.0 0.0 -22.9 -210.8 -249.7  
Net earnings  0.0 0.0 -17.8 -171.2 -225.1  
Pre-tax profit without non-rec. items  0.0 0.0 -22.9 -211 -250  

 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 602 400  
Shareholders equity total  0.0 0.0 22.2 -149 -374  
Interest-bearing liabilities  0.0 0.0 0.0 457 299  
Balance sheet total (assets)  0.0 0.0 29.7 789 540  

Net Debt  0.0 0.0 0.0 335 287  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 1,548 1,264  
Net sales growth  0.0% 0.0% 0.0% 0.0% -18.3%  
Gross profit  0.0 0.0 -22.8 1,548 1,264  
Gross profit growth  0.0% 0.0% 0.0% 0.0% -18.3%  
Employees  0 0 0 0 2  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 -617.2 -548.3  
Balance sheet total (assets)  0 0 30 789 540  
Balance sheet change%  0.0% 0.0% 0.0% 2,561.8% -31.6%  
Added value  0.0 0.0 -22.8 409.7 653.8  
Added value %  0.0% 0.0% 0.0% 26.5% 51.7%  
Investments  0 0 0 523 -547  

Net sales trend  0.0 0.0 0.0 0.0 -1.0  
EBIT trend  0.0 0.0 -1.0 -2.0 -3.0  

Profitability 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% -8.3% 8.3%  
EBIT %  0.0% 0.0% 0.0% -13.4% -18.9%  
EBIT to gross profit (%)  0.0% 0.0% 100.0% -13.4% -18.9%  
Net Earnings %  0.0% 0.0% 0.0% -11.1% -17.8%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% -5.9% 9.5%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% -13.6% -19.8%  
ROA %  0.0% 0.0% -76.9% -42.9% -25.9%  
ROI %  0.0% 0.0% -102.9% -83.0% -61.7%  
ROE %  0.0% 0.0% -80.6% -42.2% -33.9%  

Solidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  0.0% 0.0% 74.7% -15.9% -40.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 59.3% 72.3%  
Relative net indebtedness %  0.0% 0.0% 0.0% 51.4% 71.4%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% -0.0% -261.9% 272.4%  
Gearing %  0.0% 0.0% 0.0% -306.9% -79.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 5,600.0% 1.5% 2.7%  

Liquidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 0.0 4.0 0.2 0.2  
Current Ratio  0.0 0.0 4.0 0.2 0.2  
Cash and cash equivalent  0.0 0.0 0.0 122.5 11.6  

Capital use efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
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% 12.1% 11.1%  
Net working capital  0.0 0.0 22.2 -731.3 -774.1  
Net working capital %  0.0% 0.0% 0.0% -47.2% -61.2%  

Employee efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 632  
Added value / employee  0 0 0 0 327  
Employee expenses / employee  0 0 0 0 -274  
EBITDA / employee  0 0 0 0 53  
EBIT / employee  0 0 0 0 -120  
Net earnings / employee  0 0 0 0 -113