Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.B.P. Byg 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% 5.2% 5.2%   Bankruptcy risk   4.5% 4.6% 2.3% 4.4% 2.0% 1.5% 12.1% 12.0%   Credit score (0-100)   48 47 64 45 68 75 20 20   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.3 12.1 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   1,602 2,239 3,706 3,796 3,906 3,650 0.0 0.0   EBITDA   9.3 218 886 559 859 548 0.0 0.0   EBIT   -6.2 199 878 554 818 481 0.0 0.0   Pre-tax profit (PTP)   -24.0 180.9 873.0 551.6 814.6 479.0 0.0 0.0   Net earnings   -20.3 145.5 677.5 420.8 624.0 360.9 0.0 0.0   Pre-tax profit without non-rec. items   -24.0 181 873 552 815 479 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   19.5 0.0 0.0 40.0 192 215 0.0 0.0   Shareholders equity total   355 500 959 1,267 1,777 2,020 1,848 1,848   Interest-bearing liabilities   150 44.2 0.0 69.3 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,242 1,032 1,492 2,126 2,449 2,723 1,848 1,848   Net Debt   -638 -490 -556 69.3 -149 -1,179 -1,848 -1,848     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   1,602 2,239 3,706 3,796 3,906 3,650 0.0 0.0   Gross profit growth   7.2% 39.8% 65.5% 2.4% 2.9% -6.5% -100.0% 0.0%   Employees   4 4 4 4 6 7 0 0   Employee growth %   -20.0% 0.0% 0.0% 0.0% 50.0% 16.7% -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)   1,242 1,032 1,492 2,126 2,449 2,723 1,848 1,848   Balance sheet change%   3.4% -16.8% 44.5% 42.5% 15.2% 11.2% -32.1% 0.0%   Added value   9.3 218.1 885.8 558.8 822.7 548.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -39 -8 35 111 -45 -215 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 (%)   -0.4% 8.9% 23.7% 14.6% 20.9% 13.2% 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 %   -0.5% 17.5% 69.6% 30.6% 35.8% 18.6% 0.0% 0.0%   ROI %   -1.1% 37.9% 116.8% 48.0% 51.9% 25.0% 0.0% 0.0%   ROE %   -4.8% 34.0% 92.8% 37.8% 41.0% 19.0% 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 %   28.6% 48.5% 64.3% 59.6% 72.6% 74.2% 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, %   -6,868.6% -224.8% -62.8% 12.4% -17.3% -215.0% 0.0% 0.0%   Gearing %   42.2% 8.8% 0.0% 5.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.0% 18.4% 24.2% 6.5% 9.5% 0.0% 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 1.9 2.7 2.4 3.4 3.6 0.0 0.0   Current Ratio   1.4 1.9 2.7 2.4 3.4 3.6 0.0 0.0   Cash and cash equivalent   787.8 534.6 556.2 0.0 149.0 1,178.9 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   335.6 500.5 929.0 1,207.3 1,579.7 1,796.3 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   2 55 221 140 137 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2 55 221 140 143 78 0 0   EBIT / employee   -2 50 220 138 136 69 0 0   Net earnings / employee   -5 36 169 105 104 52 0 0