Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Høj Byg Varde 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   5.0% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 29.0% 9.0% 3.0% 4.2% 2.9% 13.5% 13.5%   Credit score (0-100)   0 4 29 59 50 58 16 16   Credit rating   N/A B BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 244 1,172 908 1,190 0.0 0.0   EBITDA   0.0 0.0 -357 524 531 677 0.0 0.0   EBIT   0.0 0.0 -408 476 486 626 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -468.5 443.9 463.1 590.0 0.0 0.0   Net earnings   0.0 0.0 -367.0 345.2 361.2 460.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -469 444 463 590 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 190 144 99.0 149 0.0 0.0   Shareholders equity total   0.0 0.0 -317 28.2 389 850 800 800   Interest-bearing liabilities   0.0 0.0 1,318 1,607 1,123 2,325 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,058 2,056 1,952 3,576 800 800   Net Debt   0.0 0.0 681 1,607 856 1,862 -800 -800     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 0.0 244 1,172 908 1,190 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 380.0% -22.5% 31.0% -100.0% 0.0%   Employees   0 0 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   0 0 1,058 2,056 1,952 3,576 800 800   Balance sheet change%   0.0% 0.0% 0.0% 94.4% -5.1% 83.2% -77.6% 0.0%   Added value   0.0 0.0 -356.7 524.4 534.2 677.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 139 -94 -91 -1 -149 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 0.0% -166.9% 40.6% 53.5% 52.7% 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 %   0.0% 0.0% -29.6% 27.8% 24.2% 22.7% 0.0% 0.0%   ROI %   0.0% 0.0% -30.9% 32.2% 30.8% 26.7% 0.0% 0.0%   ROE %   0.0% 0.0% -34.7% 63.6% 173.0% 74.3% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% -23.1% 1.4% 20.0% 23.8% 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, %   0.0% 0.0% -190.9% 306.5% 161.1% 275.0% 0.0% 0.0%   Gearing %   0.0% 0.0% -415.9% 5,696.2% 288.5% 273.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.3% 2.2% 1.7% 2.1% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.6 0.9 1.2 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.9 1.2 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 637.3 0.0 267.5 462.8 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 0.0 -506.5 -113.0 290.7 700.9 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -178 262 534 677 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -178 262 531 677 0 0   EBIT / employee   0 0 -204 238 486 626 0 0   Net earnings / employee   0 0 -183 173 361 460 0 0