Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RENOMMÉ 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   12.0% 12.4% 9.1% 14.3% 6.6% 7.7% 17.2% 16.8%   Credit score (0-100)   21 19 26 14 35 32 10 10   Credit rating   BB BB BB BB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   418 468 579 597 896 772 0.0 0.0   EBITDA   43.8 49.5 135 65.3 68.3 65.4 0.0 0.0   EBIT   8.7 14.4 99.6 32.7 24.5 5.9 0.0 0.0   Pre-tax profit (PTP)   4.9 14.7 102.2 37.9 34.0 7.5 0.0 0.0   Net earnings   3.9 11.5 79.7 29.5 26.6 5.8 0.0 0.0   Pre-tax profit without non-rec. items   4.9 14.7 102 37.9 34.0 7.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   230 195 160 127 159 199 0.0 0.0   Shareholders equity total   28.8 40.2 120 149 176 182 56.8 56.8   Interest-bearing liabilities   199 166 132 0.0 0.0 45.3 0.0 0.0   Balance sheet total (assets)   775 871 470 206 454 434 56.8 56.8   Net Debt   187 34.8 -71.0 -42.9 -77.3 45.3 -56.8 -56.8     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   418 468 579 597 896 772 0.0 0.0   Gross profit growth   -15.3% 11.9% 23.6% 3.1% 50.1% -13.9% -100.0% 0.0%   Employees   0 0 0 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   775 871 470 206 454 434 57 57   Balance sheet change%   22.1% 12.4% -46.0% -56.3% 120.6% -4.3% -86.9% 0.0%   Added value   43.8 49.5 134.7 65.3 57.2 65.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 -70 -70 -65 -13 -19 -199 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   2.1% 3.1% 17.2% 5.5% 2.7% 0.8% 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 %   2.1% 2.6% 16.2% 12.7% 11.7% 3.5% 0.0% 0.0%   ROI %   6.0% 10.0% 47.4% 21.0% 22.4% 7.3% 0.0% 0.0%   ROE %   14.4% 33.2% 99.5% 21.9% 16.3% 3.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   3.7% 4.6% 25.5% 72.7% 38.8% 41.9% 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, %   427.0% 70.3% -52.8% -65.7% -113.2% 69.3% 0.0% 0.0%   Gearing %   690.7% 411.6% 109.8% 0.0% 0.0% 24.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 3.9% 4.1% 7.6% 0.0% 35.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.8 0.9 0.8 0.9 1.0 0.7 0.0 0.0   Current Ratio   0.9 1.0 0.9 1.6 1.1 1.0 0.0 0.0   Cash and cash equivalent   11.8 130.8 202.8 42.9 77.3 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -35.7 -23.0 -40.0 30.3 27.7 -5.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 65 29 33 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 65 34 33 0 0   EBIT / employee   0 0 0 33 12 3 0 0   Net earnings / employee   0 0 0 30 13 3 0 0