Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3 - 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   4.6% 1.0% 1.0% 0.7% 0.7% 0.9% 8.9% 8.9%   Credit score (0-100)   47 87 86 93 94 89 28 28   Credit rating   BBB A A AA AA A BB BB   Credit limit (kDKK)   0.0 425.3 778.7 1,140.0 1,334.7 1,315.6 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   3,221 8,691 12,229 9,479 9,657 13,055 0.0 0.0   EBITDA   13.1 4,621 7,051 3,783 4,429 4,741 0.0 0.0   EBIT   13.1 4,611 6,989 3,688 4,334 4,622 0.0 0.0   Pre-tax profit (PTP)   13.1 4,409.0 7,687.2 3,227.3 4,291.4 4,722.1 0.0 0.0   Net earnings   5.6 3,431.6 5,993.1 2,506.3 3,338.6 3,670.2 0.0 0.0   Pre-tax profit without non-rec. items   13.1 4,409 7,687 3,227 4,291 4,722 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   0.0 271 404 309 214 315 0.0 0.0   Shareholders equity total   212 3,643 6,205 6,511 7,350 7,820 4,095 4,095   Interest-bearing liabilities   3,555 377 294 0.0 0.0 69.6 0.0 0.0   Balance sheet total (assets)   3,991 9,199 12,051 12,476 14,199 13,790 4,095 4,095   Net Debt   -41.7 -2,530 -4,147 -5,253 -6,929 -8,636 -4,095 -4,095     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   3,221 8,691 12,229 9,479 9,657 13,055 0.0 0.0   Gross profit growth   7.9% 169.8% 40.7% -22.5% 1.9% 35.2% -100.0% 0.0%   Employees   8 8 0 11 12 13 0 0   Employee growth %   0.0% 6.7% -100.0% 0.0% 9.1% 8.3% -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)   3,991 9,199 12,051 12,476 14,199 13,790 4,095 4,095   Balance sheet change%   -12.8% 130.5% 31.0% 3.5% 13.8% -2.9% -70.3% 0.0%   Added value   13.1 4,620.7 7,050.6 3,782.6 4,428.6 4,741.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 262 71 -190 -190 -18 -315 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 5.0 5.0 5.0 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 (%)   0.4% 53.1% 57.1% 38.9% 44.9% 35.4% 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 %   0.3% 69.9% 73.6% 31.8% 32.6% 34.2% 0.0% 0.0%   ROI %   0.4% 117.4% 147.5% 59.8% 62.2% 62.3% 0.0% 0.0%   ROE %   1.5% 178.0% 121.7% 39.4% 48.2% 48.4% 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 %   5.3% 39.6% 51.5% 53.0% 51.8% 56.7% 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, %   -318.2% -54.7% -58.8% -138.9% -156.5% -182.2% 0.0% 0.0%   Gearing %   1,678.2% 10.4% 4.7% 0.0% 0.0% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.3% 40.7% 461.6% 0.0% 180.4% 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   1.1 1.2 1.8 1.9 2.3 2.6 0.0 0.0   Current Ratio   1.1 1.2 1.8 1.9 2.3 2.6 0.0 0.0   Cash and cash equivalent   3,597.1 2,907.0 4,441.3 5,252.5 6,929.0 8,705.6 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   219.3 731.4 3,219.0 4,606.3 7,509.6 7,818.3 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  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   2 578 0 344 369 365 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2 578 0 344 369 365 0 0   EBIT / employee   2 576 0 335 361 356 0 0   Net earnings / employee   1 429 0 228 278 282 0 0