Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byparkhusene 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 N/A 2019 N/A 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% 1.5% 0.4%   Bankruptcy risk   0.0% 0.0% 1.0% 0.9% 0.8% 0.9% 8.4% 8.3%   Credit score (0-100)   0 0 87 89 93 88 29 29   Credit rating   N/A N/A A A AA A BB BB   Credit limit (kDKK)   0.0 0.0 592.9 721.8 1,088.4 903.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 2,293 3,170 3,331 3,504 0.0 0.0   EBITDA   0.0 0.0 2,293 3,170 3,331 3,504 0.0 0.0   EBIT   0.0 0.0 8,304 3,479 2,919 3,002 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 7,380.1 2,338.9 3,289.6 63.3 0.0 0.0   Net earnings   0.0 0.0 5,755.5 1,824.3 2,564.2 49.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 7,380 2,339 3,290 63.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 92,283 92,593 92,556 92,054 0.0 0.0   Shareholders equity total   0.0 0.0 5,796 7,620 10,184 10,233 10,193 10,193   Interest-bearing liabilities   0.0 0.0 83,371 81,540 79,332 79,243 0.0 0.0   Balance sheet total (assets)   0.0 0.0 92,574 92,681 93,231 92,448 10,193 10,193   Net Debt   0.0 0.0 83,190 81,540 78,733 78,978 -10,193 -10,193     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 2,293 3,170 3,331 3,504 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 38.2% 5.1% 5.2% -100.0% 0.0%   Employees   0 0 1 1 1 1 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)   0 0 92,574 92,681 93,231 92,448 10,193 10,193   Balance sheet change%   0.0% 0.0% 0.0% 0.1% 0.6% -0.8% -89.0% 0.0%   Added value   0.0 0.0 8,304.3 3,479.3 2,919.0 3,001.7 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 92,283 309 -37 -502 -92,054 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 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 362.1% 109.8% 87.6% 85.7% 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% 9.0% 3.8% 5.3% 3.2% 0.0% 0.0%   ROI %   0.0% 0.0% 9.2% 3.8% 5.4% 3.3% 0.0% 0.0%   ROE %   0.0% 0.0% 99.3% 27.2% 28.8% 0.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 24.5% 25.3% 28.7% 29.7% 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, %   0.0% 0.0% 3,627.9% 2,572.1% 2,363.7% 2,254.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 1,438.5% 1,070.1% 779.0% 774.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.2% 1.4% 2.0% 3.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.1 0.0 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 181.1 0.0 599.3 265.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -2,760.7 -3,282.0 -2,499.7 -2,164.9 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 N/A 2019 N/A 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 8,304 3,479 2,919 3,002 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 2,293 3,170 3,331 3,504 0 0   EBIT / employee   0 0 8,304 3,479 2,919 3,002 0 0   Net earnings / employee   0 0 5,756 1,824 2,564 49 0 0