Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGGERIETS VINDUESRENOVERING 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   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   5.1% 4.2% 6.5% 6.1% 4.0% 3.7% 15.8% 15.5%   Credit score (0-100)   44 50 36 37 49 50 12 13   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   739 653 828 1,177 1,045 971 0.0 0.0   EBITDA   87.3 -2.9 74.1 188 -92.2 147 0.0 0.0   EBIT   87.3 -2.9 74.1 188 -92.2 147 0.0 0.0   Pre-tax profit (PTP)   59.5 -31.0 43.2 171.2 -109.6 138.1 0.0 0.0   Net earnings   46.5 -24.0 24.3 142.9 -84.6 106.9 0.0 0.0   Pre-tax profit without non-rec. items   59.5 -31.0 43.2 171 -110 138 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   84.7 56.5 28.2 0.0 15.3 216 0.0 0.0   Shareholders equity total   223 199 224 366 282 389 264 264   Interest-bearing liabilities   282 624 0.0 1,552 698 402 0.0 0.0   Balance sheet total (assets)   847 1,062 730 3,232 1,353 1,083 264 264   Net Debt   245 624 -186 -410 -148 402 -264 -264     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   739 653 828 1,177 1,045 971 0.0 0.0   Gross profit growth   -29.7% -11.6% 26.8% 42.2% -11.2% -7.1% -100.0% 0.0%   Employees   1 1 1 2 2 1 0 0   Employee growth %   -50.0% 0.0% 0.0% 100.0% 0.0% -50.0% -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)   847 1,062 730 3,232 1,353 1,083 264 264   Balance sheet change%   -44.0% 25.5% -31.3% 342.7% -58.1% -20.0% -75.7% 0.0%   Added value   87.3 -2.9 74.1 188.4 -92.2 147.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28 -28 -28 -28 15 200 -216 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -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 (%)   11.8% -0.4% 9.0% 16.0% -8.8% 15.2% 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 %   7.4% 0.1% 8.8% 9.5% -4.0% 12.2% 0.0% 0.0%   ROI %   12.6% 0.1% 15.1% 17.6% -6.4% 16.8% 0.0% 0.0%   ROE %   23.3% -11.4% 11.5% 48.5% -26.1% 31.9% 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 %   26.4% 18.8% 32.3% 11.3% 20.8% 35.9% 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, %   280.6% -21,268.1% -250.5% -217.5% 160.1% 273.6% 0.0% 0.0%   Gearing %   126.2% 313.1% 0.0% 423.5% 247.7% 103.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 7.0% 11.5% 2.2% 1.5% 1.9% 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   1.1 1.1 1.4 1.1 1.2 1.2 0.0 0.0   Current Ratio   1.2 1.2 1.4 1.1 1.2 1.2 0.0 0.0   Cash and cash equivalent   36.9 0.0 185.7 1,961.5 845.9 0.0 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   138.6 142.8 195.3 366.5 266.5 173.1 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 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   87 -3 74 94 -46 147 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 -3 74 94 -46 147 0 0   EBIT / employee   87 -3 74 94 -46 147 0 0   Net earnings / employee   47 -24 24 71 -42 107 0 0