Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGG-EL ELEKTROTEKNIK 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% 1.5% 1.5%   Bankruptcy risk   4.4% 4.1% 9.5% 4.4% 7.2% 2.3% 15.5% 15.3%   Credit score (0-100)   49 50 26 46 33 60 2 2   Credit rating   BB BB B BB BB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 -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   3,724 4,679 3,889 6,281 5,678 6,932 0.0 0.0   EBITDA   10.0 146 -706 348 -978 253 0.0 0.0   EBIT   -44.0 42.0 -797 258 -1,077 154 0.0 0.0   Pre-tax profit (PTP)   2.0 20.0 -847.0 209.0 -1,119.0 148.2 0.0 0.0   Net earnings   15.0 17.0 -672.0 163.0 -877.0 114.4 0.0 0.0   Pre-tax profit without non-rec. items   2.0 20.0 -847 209 -1,119 148 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   394 483 392 386 320 380 0.0 0.0   Shareholders equity total   892 908 236 399 -478 1,637 -868 -868   Interest-bearing liabilities   2,077 2,807 2,316 3,123 4,635 3,419 868 868   Balance sheet total (assets)   4,136 5,187 4,711 5,599 5,999 6,733 0.0 0.0   Net Debt   2,075 2,806 2,315 3,122 4,629 2,424 868 868     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   3,724 4,679 3,889 6,281 5,678 6,932 0.0 0.0   Gross profit growth   -22.7% 25.6% -16.9% 61.5% -9.6% 22.1% -100.0% 0.0%   Employees   8 9 12 8 8 8 0 0   Employee growth %   0.0% 12.5% 33.3% -33.3% 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)   4,136 5,187 4,711 5,599 5,999 6,733 0 0   Balance sheet change%   12.1% 25.4% -9.2% 18.8% 7.1% 12.2% -100.0% 0.0%   Added value   10.0 146.0 -706.0 348.0 -987.0 253.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   191 -15 -182 -96 -165 -39 -380 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 1.0 -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 (%)   -1.2% 0.9% -20.5% 4.1% -19.0% 2.2% 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 %   0.7% 1.1% -16.8% 5.2% -17.9% 2.5% 0.0% 0.0%   ROI %   1.0% 1.6% -26.4% 8.9% -26.4% 3.4% 0.0% 0.0%   ROE %   1.7% 1.9% -117.5% 51.3% -27.4% 3.0% 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 %   21.6% 17.5% 5.0% 7.1% -7.4% 24.3% -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, %   20,750.0% 1,921.9% -327.9% 897.1% -473.3% 956.8% 0.0% 0.0%   Gearing %   232.8% 309.1% 981.4% 782.7% -969.7% 208.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.3% 0.6% 2.2% 1.0% 0.4% 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   0.6 0.6 0.6 0.6 0.6 0.8 0.0 0.0   Current Ratio   1.1 1.1 1.0 1.0 0.9 1.2 0.0 0.0   Cash and cash equivalent   2.0 1.0 1.0 1.0 6.0 994.6 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   428.0 367.0 -199.0 -32.0 -821.0 1,227.5 -434.1 -434.1   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   1 16 -59 44 -123 32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 16 -59 44 -122 32 0 0   EBIT / employee   -6 5 -66 32 -135 19 0 0   Net earnings / employee   2 2 -56 20 -110 14 0 0