Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUNKSGÅRD BYG INVEST 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% 1.5% 1.5%   Bankruptcy risk   4.4% 1.8% 2.4% 2.6% 2.0% 7.5% 12.0% 12.0%   Credit score (0-100)   49 73 63 60 68 31 20 20   Credit rating   BBB A BBB BBB A BB BB BB   Credit limit (kDKK)   0.0 4.0 0.0 0.0 0.6 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   1,859 2,792 1,043 655 716 -309 0.0 0.0   EBITDA   1,246 246 308 141 457 -622 0.0 0.0   EBIT   1,084 2,029 218 67.5 457 -622 0.0 0.0   Pre-tax profit (PTP)   864.4 1,762.4 57.2 -30.5 215.6 -910.4 0.0 0.0   Net earnings   104.4 1,311.4 27.7 -2.1 255.3 -777.4 0.0 0.0   Pre-tax profit without non-rec. items   865 1,762 57.2 -30.5 216 -910 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   11,116 10,226 13,303 10,080 8,876 6,967 0.0 0.0   Shareholders equity total   3,342 4,653 4,681 4,679 4,515 3,738 1,562 1,562   Interest-bearing liabilities   14,083 15,912 7,940 7,562 11,855 3,215 0.0 0.0   Balance sheet total (assets)   19,998 21,942 14,004 13,306 17,333 7,656 1,562 1,562   Net Debt   13,701 15,793 7,802 7,542 11,835 2,628 -1,562 -1,562     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   1,859 2,792 1,043 655 716 -309 0.0 0.0   Gross profit growth   72.1% 50.2% -62.6% -37.2% 9.4% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   19,998 21,942 14,004 13,306 17,333 7,656 1,562 1,562   Balance sheet change%   32.3% 9.7% -36.2% -5.0% 30.3% -55.8% -79.6% 0.0%   Added value   1,245.6 2,296.4 307.7 140.8 530.0 -622.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,789 -1,157 2,987 -3,297 -1,204 -1,908 -6,967 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -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 (%)   58.3% 72.7% 20.9% 10.3% 63.8% 201.1% 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 %   6.2% 9.7% 1.2% 0.5% 3.0% -5.0% 0.0% 0.0%   ROI %   6.6% 10.3% 1.2% 0.5% 3.1% -5.1% 0.0% 0.0%   ROE %   3.2% 32.8% 0.6% -0.0% 5.6% -18.8% 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 %   21.3% 25.5% 33.4% 35.2% 26.0% 48.8% 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, %   1,100.0% 6,410.6% 2,535.9% 5,354.9% 2,591.4% -422.3% 0.0% 0.0%   Gearing %   421.4% 341.9% 169.6% 161.6% 262.5% 86.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.8% 1.3% 1.3% 2.5% 3.8% 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   1.2 0.4 0.2 0.0 0.0 2.0 0.0 0.0   Current Ratio   1.2 1.4 0.2 0.9 1.0 2.0 0.0 0.0   Cash and cash equivalent   381.8 118.9 138.4 20.3 20.0 587.6 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   899.9 3,614.8 -2,544.9 -392.0 -54.5 337.5 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 0 0 -622 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -622 0 0   EBIT / employee   0 0 0 0 0 -622 0 0   Net earnings / employee   0 0 0 0 0 -777 0 0