Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BP 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   3.1% 6.2% 6.4% 1.8% 1.3% 3.2% 17.8% 17.5%   Credit score (0-100)   58 39 37 70 79 55 8 9   Credit rating   BBB BBB BBB A A BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.8 27.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   617 498 759 1,892 2,161 1,790 0.0 0.0   EBITDA   167 -17.3 50.0 740 783 457 0.0 0.0   EBIT   159 -24.7 42.6 740 774 453 0.0 0.0   Pre-tax profit (PTP)   159.1 -24.7 48.1 738.1 762.7 464.3 0.0 0.0   Net earnings   124.1 -19.5 37.2 575.6 652.8 320.6 0.0 0.0   Pre-tax profit without non-rec. items   159 -24.7 48.1 738 763 464 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   27.3 19.9 0.0 45.0 36.0 13.5 0.0 0.0   Shareholders equity total   244 224 162 737 1,045 466 20.8 20.8   Interest-bearing liabilities   14.8 9.3 35.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   478 589 668 1,465 2,003 1,621 20.8 20.8   Net Debt   -102 -241 22.1 -1,195 -1,394 -346 -20.8 -20.8     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   617 498 759 1,892 2,161 1,790 0.0 0.0   Gross profit growth   22.0% -19.3% 52.4% 149.3% 14.2% -17.2% -100.0% 0.0%   Employees   1 1 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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)   478 589 668 1,465 2,003 1,621 21 21   Balance sheet change%   52.7% 23.3% 13.4% 119.2% 36.7% -19.1% -98.7% 0.0%   Added value   166.6 -17.3 50.0 739.9 774.2 457.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -15 -27 45 -18 -27 -14 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   25.8% -5.0% 5.6% 39.1% 35.8% 25.3% 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 %   40.3% -4.6% 7.8% 69.4% 44.7% 25.7% 0.0% 0.0%   ROI %   73.2% -8.5% 17.3% 125.8% 75.3% 53.9% 0.0% 0.0%   ROE %   68.2% -8.3% 19.3% 128.1% 73.2% 42.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   51.1% 41.1% 24.2% 50.3% 52.2% 28.7% 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, %   -61.4% 1,397.3% 44.2% -161.5% -178.0% -75.5% 0.0% 0.0%   Gearing %   6.1% 4.2% 21.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.4% 3.7% 10.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.3 2.1 1.6 2.5 2.3 1.5 0.0 0.0   Current Ratio   2.3 1.8 1.6 2.5 2.3 1.5 0.0 0.0   Cash and cash equivalent   117.1 250.8 12.9 1,195.1 1,394.1 345.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   251.7 256.4 241.2 854.9 1,121.5 527.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   167 -17 50 370 387 229 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   167 -17 50 370 392 229 0 0   EBIT / employee   159 -25 43 370 387 226 0 0   Net earnings / employee   124 -20 37 288 326 160 0 0