Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SB BYG & BO 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% 1.1% 1.1%   Bankruptcy risk   1.1% 0.8% 1.0% 1.5% 1.4% 1.5% 8.8% 8.6%   Credit score (0-100)   86 94 86 74 78 74 28 29   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   165.7 684.6 388.5 19.8 59.4 19.0 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   540 2,127 609 455 737 692 0.0 0.0   EBITDA   540 2,127 609 390 737 692 0.0 0.0   EBIT   377 1,953 310 -36.8 310 265 0.0 0.0   Pre-tax profit (PTP)   187.8 1,875.7 120.0 -442.1 47.0 -131.2 0.0 0.0   Net earnings   164.6 1,736.8 93.6 -344.8 36.6 -102.4 0.0 0.0   Pre-tax profit without non-rec. items   188 1,876 120 -442 47.0 -131 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   6,958 14,369 20,336 20,944 20,529 20,148 0.0 0.0   Shareholders equity total   3,755 5,505 6,629 6,284 6,320 6,218 6,092 6,092   Interest-bearing liabilities   3,595 12,181 12,682 13,642 13,131 12,567 0.0 0.0   Balance sheet total (assets)   8,440 19,189 20,535 21,335 20,870 20,434 6,092 6,092   Net Debt   3,205 10,107 12,682 13,384 12,900 12,567 -6,092 -6,092     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   540 2,127 609 455 737 692 0.0 0.0   Gross profit growth   -29.7% 293.8% -71.4% -25.3% 62.0% -6.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,440 19,189 20,535 21,335 20,870 20,434 6,092 6,092   Balance sheet change%   4.0% 127.4% 7.0% 3.9% -2.2% -2.1% -70.2% 0.0%   Added value   540.0 2,126.7 609.3 390.1 737.3 692.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -230 7,237 5,667 181 -842 -808 -20,148 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 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 (%)   69.8% 91.8% 50.9% -8.1% 42.1% 38.3% 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 %   4.6% 14.1% 1.6% -0.2% 1.5% 1.3% 0.0% 0.0%   ROI %   4.6% 14.3% 1.6% -0.2% 1.5% 1.4% 0.0% 0.0%   ROE %   4.5% 37.5% 1.5% -5.3% 0.6% -1.6% 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 %   44.5% 28.9% 32.3% 29.5% 30.3% 30.4% 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, %   593.5% 475.2% 2,081.4% 3,430.5% 1,749.7% 1,815.1% 0.0% 0.0%   Gearing %   95.7% 221.3% 191.3% 217.1% 207.7% 202.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 1.0% 1.5% 3.1% 2.0% 3.1% 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   3.0 2.2 0.0 0.3 0.2 0.2 0.0 0.0   Current Ratio   3.0 2.1 0.0 0.3 0.2 0.2 0.0 0.0   Cash and cash equivalent   390.4 2,073.7 0.0 258.5 230.8 0.0 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   993.0 2,477.1 -7,770.0 -786.5 -1,337.9 -1,513.8 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0