Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

XL-BYG Brejnholt Nørre Aaby A/S 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   3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0%   Bankruptcy risk   1.5% 1.3% 1.1% 1.3% 1.3% 1.4% 7.6% 7.6%   Credit score (0-100)   77 80 82 80 78 78 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   27.2 195.0 328.5 161.6 100.5 73.0 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   5,049 7,328 7,161 6,850 4,394 5,131 0.0 0.0   EBITDA   1,760 3,940 3,434 3,439 1,399 1,878 0.0 0.0   EBIT   1,727 3,908 3,206 3,200 1,083 1,438 0.0 0.0   Pre-tax profit (PTP)   1,723.0 3,923.7 3,134.6 3,176.5 1,024.1 1,378.8 0.0 0.0   Net earnings   1,340.0 3,057.9 2,432.2 2,475.2 789.1 1,073.9 0.0 0.0   Pre-tax profit without non-rec. items   1,723 3,924 3,135 3,176 1,024 1,379 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   42.0 243 1,629 1,390 1,630 1,315 0.0 0.0   Shareholders equity total   6,424 8,482 6,814 8,290 8,079 8,153 6,153 6,153   Interest-bearing liabilities   260 272 2,441 1,164 1,415 501 0.0 0.0   Balance sheet total (assets)   8,980 12,288 11,633 11,923 11,811 11,711 6,153 6,153   Net Debt   -921 -3,566 2,349 1,122 1,355 427 -6,153 -6,153     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   5,049 7,328 7,161 6,850 4,394 5,131 0.0 0.0   Gross profit growth   -1.6% 45.1% -2.3% -4.3% -35.9% 16.8% -100.0% 0.0%   Employees   7 8 8 8 7 8 0 0   Employee growth %   -12.5% 14.3% 0.0% 0.0% -12.5% 14.3% -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)   8,980 12,288 11,633 11,923 11,811 11,711 6,153 6,153   Balance sheet change%   5.2% 36.8% -5.3% 2.5% -0.9% -0.8% -47.5% 0.0%   Added value   1,760.0 3,940.0 3,433.8 3,438.6 1,321.7 1,878.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 169 1,158 -478 -76 -756 -1,315 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   34.2% 53.3% 44.8% 46.7% 24.6% 28.0% 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 %   19.9% 37.2% 26.9% 27.5% 9.3% 12.3% 0.0% 0.0%   ROI %   26.7% 50.3% 35.2% 34.3% 11.6% 15.8% 0.0% 0.0%   ROE %   21.4% 41.0% 31.8% 32.8% 9.6% 13.2% 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 %   71.5% 69.0% 58.6% 69.5% 68.4% 69.6% 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, %   -52.3% -90.5% 68.4% 32.6% 96.8% 22.7% 0.0% 0.0%   Gearing %   4.0% 3.2% 35.8% 14.0% 17.5% 6.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.2% 13.7% 6.5% 3.2% 6.6% 7.6% 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   1.2 1.6 0.5 0.5 0.6 0.7 0.0 0.0   Current Ratio   3.5 3.3 2.1 2.9 2.8 3.0 0.0 0.0   Cash and cash equivalent   1,181.0 3,838.3 91.6 42.1 59.9 73.8 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   6,307.0 8,320.3 5,108.0 6,854.2 6,389.2 6,762.3 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   251 493 429 430 189 235 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   251 493 429 430 200 235 0 0   EBIT / employee   247 489 401 400 155 180 0 0   Net earnings / employee   191 382 304 309 113 134 0 0