Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BK 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   9.2% 10.4% 22.7% 16.4% 6.6% 2.7% 12.0% 11.7%   Credit score (0-100)   28 25 4 10 35 60 20 20   Credit rating   BB BB B 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   1,415 1,359 1,564 1,620 2,135 1,826 0.0 0.0   EBITDA   75.0 116 -239 55.5 415 425 0.0 0.0   EBIT   44.3 40.3 -258 19.7 394 399 0.0 0.0   Pre-tax profit (PTP)   41.0 55.6 -269.8 13.5 393.8 375.4 0.0 0.0   Net earnings   33.7 60.1 -266.8 13.5 352.5 287.2 0.0 0.0   Pre-tax profit without non-rec. items   41.0 55.6 -270 13.5 394 375 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   139 96.3 49.6 30.4 71.1 151 0.0 0.0   Shareholders equity total   50.7 111 -156 -142 210 497 447 447   Interest-bearing liabilities   146 20.1 12.6 12.6 0.0 0.0 0.0 0.0   Balance sheet total (assets)   550 489 818 1,051 773 1,047 447 447   Net Debt   37.7 -17.6 -280 -250 -151 -399 -447 -447     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   1,415 1,359 1,564 1,620 2,135 1,826 0.0 0.0   Gross profit growth   9.1% -4.0% 15.1% 3.5% 31.8% -14.5% -100.0% 0.0%   Employees   0 0 0 3 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% -25.0% -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)   550 489 818 1,051 773 1,047 447 447   Balance sheet change%   -12.6% -11.0% 67.3% 28.4% -26.4% 35.4% -57.3% 0.0%   Added value   75.0 115.7 -239.0 55.5 430.2 424.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   19 -119 -65 -55 20 55 -151 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 (%)   3.1% 3.0% -16.5% 1.2% 18.5% 21.9% 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 %   7.5% 12.0% -35.2% 1.8% 40.3% 44.6% 0.0% 0.0%   ROI %   29.4% 37.7% -384.8% 313.5% 355.7% 114.5% 0.0% 0.0%   ROE %   99.5% 74.4% -57.4% 1.4% 55.9% 81.2% 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 %   9.2% 22.7% -15.6% -11.9% 27.2% 47.5% 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, %   50.3% -15.2% 117.3% -450.2% -36.3% -93.8% 0.0% 0.0%   Gearing %   287.4% 18.1% -8.1% -8.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 8.0% 73.8% 49.1% 34.4% 0.0% 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   0.6 1.0 0.8 0.9 1.2 1.6 0.0 0.0   Current Ratio   0.8 1.0 0.8 0.9 1.2 1.6 0.0 0.0   Cash and cash equivalent   108.1 37.7 292.8 262.5 150.8 398.6 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   -88.7 17.5 -205.6 -172.8 139.0 347.6 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 0 19 108 142 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 19 104 142 0 0   EBIT / employee   0 0 0 7 99 133 0 0   Net earnings / employee   0 0 0 5 88 96 0 0