Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BBJ Byg 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.9% 4.2% 4.4% 2.6% 1.9% 3.2% 11.4% 11.4%   Credit score (0-100)   29 48 46 61 69 56 21 21   Credit rating   BB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.3 0.0 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   3,853 4,280 5,009 4,280 3,783 4,021 0.0 0.0   EBITDA   1,167 385 1,463 351 435 93.7 0.0 0.0   EBIT   1,162 349 1,404 290 358 3.6 0.0 0.0   Pre-tax profit (PTP)   1,159.5 338.2 1,484.2 310.5 415.8 37.9 0.0 0.0   Net earnings   904.3 265.0 1,158.6 240.9 317.1 29.3 0.0 0.0   Pre-tax profit without non-rec. items   1,159 338 1,484 377 416 37.9 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   44.0 294 235 211 224 174 0.0 0.0   Shareholders equity total   1,659 1,924 3,083 3,324 3,641 3,670 3,595 3,595   Interest-bearing liabilities   194 6,771 2,470 1,785 2,009 2,859 0.0 0.0   Balance sheet total (assets)   5,682 13,226 11,566 5,981 6,832 7,753 3,595 3,595   Net Debt   114 6,771 2,470 1,785 2,009 2,859 -3,595 -3,595     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   3,853 4,280 5,009 4,280 3,783 4,021 0.0 0.0   Gross profit growth   16.1% 11.1% 17.0% -14.6% -11.6% 6.3% -100.0% 0.0%   Employees   0 0 11 12 10 10 0 0   Employee growth %   0.0% 0.0% 0.0% 9.1% -16.7% 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)   5,682 13,226 11,566 5,981 6,832 7,753 3,595 3,595   Balance sheet change%   40.3% 132.8% -12.6% -48.3% 14.2% 13.5% -53.6% 0.0%   Added value   1,167.3 384.7 1,463.2 350.9 418.4 93.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 215 -119 -84 -64 -141 -174 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 (%)   30.1% 8.2% 28.0% 6.8% 9.5% 0.1% 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 %   24.2% 4.1% 12.4% 3.3% 8.3% 1.7% 0.0% 0.0%   ROI %   87.8% 7.3% 21.5% 5.4% 9.8% 2.1% 0.0% 0.0%   ROE %   74.9% 14.8% 46.3% 7.5% 9.1% 0.8% 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 %   29.2% 14.5% 26.7% 55.6% 53.3% 47.3% 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, %   9.8% 1,759.7% 168.8% 508.7% 462.1% 3,050.4% 0.0% 0.0%   Gearing %   11.7% 351.8% 80.1% 53.7% 55.2% 77.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.7% 1.4% 1.1% -4.1% 6.0% 3.6% 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   1.4 1.1 1.3 2.2 2.1 1.9 0.0 0.0   Current Ratio   1.4 1.1 1.3 2.2 2.1 1.9 0.0 0.0   Cash and cash equivalent   80.2 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   1,618.5 1,643.4 2,860.4 3,123.9 3,424.8 3,497.4 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 0 133 29 42 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 133 29 43 9 0 0   EBIT / employee   0 0 128 24 36 0 0 0   Net earnings / employee   0 0 105 20 32 3 0 0