Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGHOLM WOOD 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   1.1% 1.2% 1.5% 2.5% 0.9% 0.6% 11.0% 11.0%   Credit score (0-100)   86 83 76 61 90 96 22 22   Credit rating   A A A BBB A AA BB BB   Credit limit (kDKK)   207.9 122.0 18.0 0.0 731.4 1,186.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,220 7,410 9,385 7,850 10,761 12,225 0.0 0.0   EBITDA   1,463 1,867 1,046 1,294 4,417 4,622 0.0 0.0   EBIT   1,186 1,539 530 300 3,346 3,490 0.0 0.0   Pre-tax profit (PTP)   1,188.8 1,531.2 511.0 118.2 3,076.8 3,488.0 0.0 0.0   Net earnings   919.7 1,184.2 380.4 390.5 2,227.4 2,846.5 0.0 0.0   Pre-tax profit without non-rec. items   1,189 1,531 511 118 3,077 3,488 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   875 2,116 2,454 4,347 3,134 4,320 0.0 0.0   Shareholders equity total   2,481 2,666 2,046 2,436 4,664 7,510 669 669   Interest-bearing liabilities   0.0 100 147 477 719 0.0 0.0 0.0   Balance sheet total (assets)   4,446 6,065 6,825 10,298 10,758 10,970 669 669   Net Debt   -1,826 96.2 -2,469 -837 -1,607 -1,670 -669 -669     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   6,220 7,410 9,385 7,850 10,761 12,225 0.0 0.0   Gross profit growth   7.3% 19.1% 26.7% -16.4% 37.1% 13.6% -100.0% 0.0%   Employees   12 14 21 15 15 19 0 0   Employee growth %   0.0% 16.7% 50.0% -28.6% 0.0% 26.7% -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)   4,446 6,065 6,825 10,298 10,758 10,970 669 669   Balance sheet change%   22.3% 36.4% 12.5% 50.9% 4.5% 2.0% -93.9% 0.0%   Added value   1,462.9 1,866.7 1,046.5 1,293.7 4,338.8 4,621.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -295 913 -178 900 -2,284 53 -4,320 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   19.1% 20.8% 5.6% 3.8% 31.1% 28.5% 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 %   29.5% 29.3% 8.2% 3.6% 31.8% 32.3% 0.0% 0.0%   ROI %   50.6% 56.0% 17.7% 10.0% 76.6% 52.6% 0.0% 0.0%   ROE %   40.5% 46.0% 16.1% 17.4% 62.7% 46.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   55.8% 43.9% 30.0% 23.7% 43.4% 68.5% 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, %   -124.8% 5.2% -235.9% -64.7% -36.4% -36.1% 0.0% 0.0%   Gearing %   0.0% 3.8% 7.2% 19.6% 15.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 15.8% 15.4% 60.1% 44.9% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.6 1.0 1.0 0.6 1.2 1.9 0.0 0.0   Current Ratio   1.9 1.2 1.1 0.7 1.4 2.5 0.0 0.0   Cash and cash equivalent   1,825.7 4.0 2,616.4 1,313.8 2,326.6 1,670.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,673.6 735.0 422.4 -2,254.5 1,849.1 3,610.9 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   122 133 50 86 289 243 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   122 133 50 86 294 243 0 0   EBIT / employee   99 110 25 20 223 184 0 0   Net earnings / employee   77 85 18 26 148 150 0 0