BYGDANSK ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  7.7% 11.6% 9.8% 8.6% 7.2%  
Credit score (0-100)  33 21 24 28 27  
Credit rating  B B B B BB  
Credit limit (kDKK)  0.0 0.0 0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  173 335 32.5 -61.0 -1.9  
EBITDA  84.2 -64.0 -49.4 -61.2 -1.9  
EBIT  84.2 -64.0 -49.4 -66.2 -9.4  
Pre-tax profit (PTP)  82.1 -66.4 -57.1 -77.2 -17.9  
Net earnings  61.0 -66.4 -57.1 -77.2 -17.9  
Pre-tax profit without non-rec. items  82.1 -66.4 -57.1 -77.2 -17.9  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 371 364  
Shareholders equity total  144 77.9 20.8 -56.4 -74.3  
Interest-bearing liabilities  0.0 0.0 142 0.0 0.5  
Balance sheet total (assets)  233 309 447 445 373  

Net Debt  -10.8 -111 133 -4.9 -7.5  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  173 335 32.5 -61.0 -1.9  
Gross profit growth  62.5% 93.4% -90.3% 0.0% 96.9%  
Employees  1 1 1 1 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% -100.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  233 309 447 445 373  
Balance sheet change%  20.6% 32.4% 44.5% -0.4% -16.2%  
Added value  84.2 -64.0 -49.4 -66.2 -1.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 366 -15  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 -1.0 -2.0 -3.0 -4.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  48.5% -19.1% -152.0% 108.6% 498.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  38.7% -23.6% -13.1% -14.0% -2.0%  
ROI %  72.6% -57.6% -41.0% -81.3% -3,608.8%  
ROE %  53.6% -59.8% -115.6% -33.2% -4.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  61.8% 25.2% 4.7% -11.3% -16.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -12.9% 172.8% -270.2% 8.0% 395.4%  
Gearing %  0.0% 0.0% 682.3% 0.0% -0.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 10.8% 15.5% 3,236.4%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.7 0.6 0.1 0.1 0.0  
Current Ratio  2.6 1.3 1.4 0.1 0.0  
Cash and cash equivalent  10.8 110.5 8.7 4.9 8.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  144.3 77.9 115.4 -427.9 -438.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  84 -64 -49 -66 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  84 -64 -49 -61 0  
EBIT / employee  84 -64 -49 -66 0  
Net earnings / employee  61 -66 -57 -77 0