Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCHANTZ BYG HOLDING 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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   1.6% 2.1% 4.0% 2.5% 1.6% 1.6% 9.2% 9.2%   Credit score (0-100)   76 67 48 62 73 75 27 27   Credit rating   A A BBB BBB A A BB BB   Credit limit (kDKK)   11.3 0.3 0.0 0.0 13.3 16.1 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   3,813 3,441 2,670 4,405 4,274 4,360 0.0 0.0   EBITDA   3,813 3,441 2,670 4,405 4,274 3,760 0.0 0.0   EBIT   1,395 1,253 937 1,956 1,801 1,553 0.0 0.0   Pre-tax profit (PTP)   1,267.8 960.2 383.4 1,484.7 2,130.3 946.4 0.0 0.0   Net earnings   952.7 746.7 299.2 1,158.1 1,661.4 736.8 0.0 0.0   Pre-tax profit without non-rec. items   1,268 960 383 1,485 2,130 946 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   17,581 16,613 16,324 23,947 22,947 39,586 0.0 0.0   Shareholders equity total   3,455 3,250 425 1,583 6,245 5,320 4,920 4,920   Interest-bearing liabilities   13,974 12,472 6,276 20,003 10,529 26,326 0.0 0.0   Balance sheet total (assets)   18,074 16,623 16,517 24,055 23,058 40,061 4,920 4,920   Net Debt   13,974 12,472 6,276 20,003 10,529 26,326 -4,920 -4,920     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   3,813 3,441 2,670 4,405 4,274 4,360 0.0 0.0   Gross profit growth   -47.0% -9.8% -22.4% 65.0% -3.0% 2.0% -100.0% 0.0%   Employees   0 0 0 0 0 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)   18,074 16,623 16,517 24,055 23,058 40,061 4,920 4,920   Balance sheet change%   -14.1% -8.0% -0.6% 45.6% -4.1% 73.7% -87.7% 0.0%   Added value   3,813.1 3,441.1 2,670.5 4,405.1 4,249.4 3,760.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,862 -3,156 -2,022 5,175 -3,474 14,433 -39,586 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 (%)   36.6% 36.4% 35.1% 44.4% 42.1% 35.6% 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 %   7.9% 7.2% 5.7% 9.6% 12.0% 4.9% 0.0% 0.0%   ROI %   8.4% 7.5% 8.2% 12.3% 13.5% 6.4% 0.0% 0.0%   ROE %   20.4% 22.3% 16.3% 115.3% 42.4% 12.7% 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 %   19.1% 19.5% 2.6% 7.5% 27.1% 13.3% 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, %   366.5% 362.4% 235.0% 454.1% 246.3% 700.2% 0.0% 0.0%   Gearing %   404.5% 383.8% 1,475.9% 1,263.3% 168.6% 494.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.2% 5.9% 3.6% 4.5% 3.3% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 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   -9,379.2 -9,206.4 -10,076.2 -9,805.5 -12,913.3 -30,637.5 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 0 0 3,760 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 3,760 0 0   EBIT / employee   0 0 0 0 0 1,553 0 0   Net earnings / employee   0 0 0 0 0 737 0 0