Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bygningsmaler 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 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% 6.4% 6.4%   Bankruptcy risk   5.6% 5.7% 12.8% 13.5% 21.3% 33.7% 17.9% 17.9%   Credit score (0-100)   42 41 18 15 4 0 8 8   Credit rating   BBB BBB BB BB B C B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -0.0 -0.0 -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   721 1,680 1,720 1,549 1,632 1,914 0.0 0.0   EBITDA   242 -82.1 -354 -70.4 -220 -320 0.0 0.0   EBIT   238 -95.5 -367 -92.5 -242 -342 0.0 0.0   Pre-tax profit (PTP)   215.0 -97.8 -369.5 -95.6 -255.5 -345.0 0.0 0.0   Net earnings   156.6 -83.3 -289.6 -95.6 -255.5 -345.0 0.0 0.0   Pre-tax profit without non-rec. items   215 -97.8 -369 -95.6 -255 -345 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   14.4 50.0 36.6 58.0 35.9 13.8 0.0 0.0   Shareholders equity total   245 161 -128 -194 -449 -794 -834 -834   Interest-bearing liabilities   0.0 245 334 343 17.2 145 834 834   Balance sheet total (assets)   714 1,084 1,365 1,088 1,369 855 0.0 0.0   Net Debt   -451 27.0 -291 177 -166 141 834 834     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   721 1,680 1,720 1,549 1,632 1,914 0.0 0.0   Gross profit growth   63.4% 133.0% 2.4% -9.9% 5.3% 17.3% -100.0% 0.0%   Employees   2 0 0 0 5 6 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 20.0% -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)   714 1,084 1,365 1,088 1,369 855 0 0   Balance sheet change%   237.1% 51.9% 26.0% -20.3% 25.8% -37.5% -100.0% 0.0%   Added value   241.7 -82.1 -353.9 -70.4 -219.5 -320.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11 22 -27 -1 -44 -44 -14 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 (%)   33.0% -5.7% -21.4% -6.0% -14.8% -17.9% 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 %   52.0% -10.6% -28.5% -6.7% -15.1% -19.7% 0.0% 0.0%   ROI %   144.6% -29.2% -99.3% -27.4% -129.8% -422.7% 0.0% 0.0%   ROE %   94.1% -41.0% -37.9% -7.8% -20.8% -31.0% 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 %   34.3% 14.9% -8.6% -15.1% -24.7% -48.1% -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, %   -186.5% -32.9% 82.2% -251.7% 75.8% -44.2% 0.0% 0.0%   Gearing %   0.0% 151.8% -260.3% -177.0% -3.8% -18.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.2% 0.8% 0.9% 12.1% 3.5% 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   1.4 1.1 0.8 0.6 0.6 0.4 0.0 0.0   Current Ratio   1.4 1.1 0.8 0.7 0.7 0.5 0.0 0.0   Cash and cash equivalent   450.8 218.0 624.3 165.4 183.7 3.3 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   206.4 87.5 -240.1 -367.6 -601.1 -871.9 -417.1 -417.1   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   121 0 0 0 -44 -53 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 0 0 0 -44 -53 0 0   EBIT / employee   119 0 0 0 -48 -57 0 0   Net earnings / employee   78 0 0 0 -51 -57 0 0