Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Boe 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 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% 5.2% 5.2%   Bankruptcy risk   1.1% 1.4% 1.5% 1.1% 1.7% 1.2% 9.6% 9.4%   Credit score (0-100)   85 80 76 83 73 80 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   111.0 35.8 12.5 162.4 4.0 90.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   3,715 4,160 3,802 4,492 4,462 4,083 0.0 0.0   EBITDA   782 351 210 334 57.7 235 0.0 0.0   EBIT   719 330 162 308 24.4 209 0.0 0.0   Pre-tax profit (PTP)   685.0 433.0 255.2 645.8 4.9 563.2 0.0 0.0   Net earnings   532.9 333.3 199.5 502.4 6.2 430.1 0.0 0.0   Pre-tax profit without non-rec. items   685 433 255 646 4.9 563 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   6.5 29.5 179 89.3 56.0 26.7 0.0 0.0   Shareholders equity total   2,037 2,270 2,359 2,748 2,640 2,953 2,472 2,472   Interest-bearing liabilities   0.0 2.9 2.9 5.9 372 132 0.0 0.0   Balance sheet total (assets)   3,010 3,094 3,729 3,937 3,826 4,344 2,472 2,472   Net Debt   -1,914 -2,125 -2,228 -2,478 -1,646 -2,510 -2,472 -2,472     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   3,715 4,160 3,802 4,492 4,462 4,083 0.0 0.0   Gross profit growth   7.5% 12.0% -8.6% 18.2% -0.7% -8.5% -100.0% 0.0%   Employees   7 8 9 9 9 8 0 0   Employee growth %   16.7% 14.3% 12.5% 0.0% 0.0% -11.1% -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)   3,010 3,094 3,729 3,937 3,826 4,344 2,472 2,472   Balance sheet change%   -16.3% 2.8% 20.5% 5.6% -2.8% 13.5% -43.1% 0.0%   Added value   781.9 351.4 210.1 333.8 49.8 234.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 2 101 -115 -67 -55 -27 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 2018/12 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 (%)   19.3% 7.9% 4.3% 6.9% 0.5% 5.1% 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 %   21.8% 14.9% 8.2% 17.4% 0.6% 14.4% 0.0% 0.0%   ROI %   39.6% 21.2% 12.0% 26.1% 0.8% 19.3% 0.0% 0.0%   ROE %   29.3% 15.5% 8.6% 19.7% 0.2% 15.4% 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 %   67.7% 73.4% 63.3% 69.8% 69.0% 68.0% 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, %   -244.8% -604.9% -1,060.4% -742.3% -2,853.1% -1,070.1% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.1% 0.2% 14.1% 4.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,570.4% 795.6% 513.8% 10.2% 10.5% 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   3.1 3.7 2.6 3.3 3.1 3.1 0.0 0.0   Current Ratio   3.1 3.7 2.6 3.3 3.2 3.1 0.0 0.0   Cash and cash equivalent   1,914.3 2,128.4 2,230.7 2,483.5 2,018.4 2,641.2 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   1,112.1 1,068.9 353.6 593.1 567.6 613.1 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   112 44 23 37 6 29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 44 23 37 6 29 0 0   EBIT / employee   103 41 18 34 3 26 0 0   Net earnings / employee   76 42 22 56 1 54 0 0