Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byens Murerfirma DK ApS

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   8.4% 5.6% 13.6% 25.6% 12.4% 19.5% 14.8% 14.5%   Credit score (0-100)   30 42 16 2 18 4 14 15   Credit rating   BB BBB BB B BB B 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)  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   -2.1 103 -101 -341 316 714 0.0 0.0   EBITDA   -2.1 103 -101 -341 316 36.2 0.0 0.0   EBIT   -69.2 52.8 -133 -388 270 -11.8 0.0 0.0   Pre-tax profit (PTP)   -111.1 59.2 -180.5 -398.8 353.8 -35.5 0.0 0.0   Net earnings   -110.8 59.2 -180.5 -398.8 353.8 -35.5 0.0 0.0   Pre-tax profit without non-rec. items   -111 59.2 -180 -399 354 -35.5 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   540 294 76.7 130 83.4 134 0.0 0.0   Shareholders equity total   -60.0 -0.7 -181 -673 -319 -354 -404 -404   Interest-bearing liabilities   393 397 178 98.4 0.0 2.0 404 404   Balance sheet total (assets)   658 570 451 675 786 1,082 0.0 0.0   Net Debt   392 374 145 96.3 -10.5 2.0 404 404     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   -2.1 103 -101 -341 316 714 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -238.8% 0.0% 125.9% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   658 570 451 675 786 1,082 0 0   Balance sheet change%   95.4% -13.4% -20.9% 49.7% 16.4% 37.7% -100.0% 0.0%   Added value   -2.1 103.1 -100.8 -341.4 316.2 36.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   278 -297 -249 7 -92 3 -134 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 1.0 -1.0 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 (%)   3,317.2% 51.3% 132.0% 113.5% 85.4% -1.6% 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 %   -13.1% 8.2% -22.1% -39.2% 30.1% -0.9% 0.0% 0.0%   ROI %   -29.4% 13.4% -46.3% -280.7% 749.1% -1,168.5% 0.0% 0.0%   ROE %   -31.3% 9.6% -35.4% -70.9% 48.4% -3.8% 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 %   -8.4% -0.1% -28.7% -49.9% -31.4% -24.7% -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, %   -18,771.4% 362.9% -143.5% -28.2% -3.3% 5.6% 0.0% 0.0%   Gearing %   -655.4% -53,670.8% -98.1% -14.6% 0.0% -0.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.9% -1.6% 16.5% 8.1% 29.8% 2,360.7% 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   0.2 0.4 0.5 0.4 0.5 0.5 0.0 0.0   Current Ratio   0.2 0.4 0.5 0.4 0.6 0.7 0.0 0.0   Cash and cash equivalent   1.2 22.5 33.2 2.0 10.5 0.0 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   -599.8 -324.3 -289.0 -840.2 -402.3 -488.8 -202.2 -202.2   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   0 0 0 0 0 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 18 0 0   EBIT / employee   0 0 0 0 0 -6 0 0   Net earnings / employee   0 0 0 0 0 -18 0 0