Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byggeselskabet Maglebjerget 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 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% 0.4% 0.4%   Bankruptcy risk   0.0% 1.8% 1.0% 0.8% 0.4% 0.4% 7.8% 7.8%   Credit score (0-100)   0 73 87 91 100 99 31 31   Credit rating   N/A A A AA AAA AAA BB BB   Credit limit (kDKK)   0.0 10.7 2,891.2 8,183.5 5,686.6 6,539.1 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 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   0.0 -16.4 1,285 5,543 9,549 10,597 0.0 0.0   EBITDA   0.0 -16.4 40,287 5,543 9,549 10,597 0.0 0.0   EBIT   0.0 -17.3 20,776 51,593 8,419 13,947 0.0 0.0   Pre-tax profit (PTP)   0.0 -17.3 20,383.6 50,055.5 4,488.0 9,325.8 0.0 0.0   Net earnings   0.0 -13.9 15,899.2 39,014.3 3,500.6 7,274.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -17.3 20,384 50,055 4,488 9,326 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 32,197 108,462 206,205 218,054 221,405 0.0 0.0   Shareholders equity total   0.0 19,983 35,883 74,897 42,798 50,072 50,022 50,022   Interest-bearing liabilities   0.0 11,813 73,153 110,288 170,160 164,080 0.0 0.0   Balance sheet total (assets)   0.0 35,161 117,820 208,350 235,173 237,691 50,022 50,022   Net Debt   0.0 9,017 63,795 108,341 153,042 148,862 -50,022 -50,022     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -16.4 1,285 5,543 9,549 10,597 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 331.2% 72.3% 11.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 35,161 117,820 208,350 235,173 237,691 50,022 50,022   Balance sheet change%   0.0% 0.0% 235.1% 76.8% 12.9% 1.1% -79.0% 0.0%   Added value   0.0 -16.4 20,786.0 51,602.5 8,428.9 13,956.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 32,196 76,256 97,733 11,840 3,340 -221,405 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 105.5% 1,616.5% 930.8% 88.2% 131.6% 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 %   0.0% -0.0% 27.2% 31.6% 3.8% 6.0% 0.0% 0.0%   ROI %   0.0% -0.1% 28.5% 32.9% 3.9% 6.2% 0.0% 0.0%   ROE %   0.0% -0.1% 56.9% 70.4% 5.9% 15.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 56.8% 30.5% 35.9% 18.2% 21.1% 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% -54,941.0% 158.4% 1,954.7% 1,602.7% 1,404.8% 0.0% 0.0%   Gearing %   0.0% 59.1% 203.9% 147.3% 397.6% 327.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.9% 1.7% 2.8% 2.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.4 0.1 0.7 1.8 0.0 0.0   Current Ratio   0.0 0.2 0.4 0.1 0.7 1.8 0.0 0.0   Cash and cash equivalent   0.0 2,795.6 9,358.1 1,947.1 17,118.5 15,217.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -12,054.0 -11,659.7 -13,692.6 -8,633.4 7,438.7 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 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0