Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGDANSK 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% 5.5% 5.5%   Bankruptcy risk   12.3% 7.7% 11.6% 9.8% 8.6% 7.2% 14.4% 14.4%   Credit score (0-100)   20 33 21 24 28 27 3 3   Credit rating   B B B B B BB 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   107 173 335 32.5 -61.0 -1.9 0.0 0.0   EBITDA   107 84.2 -64.0 -49.4 -61.2 -1.9 0.0 0.0   EBIT   107 84.2 -64.0 -49.4 -66.2 -9.4 0.0 0.0   Pre-tax profit (PTP)   106.7 82.1 -66.4 -57.1 -77.2 -17.9 0.0 0.0   Net earnings   83.2 61.0 -66.4 -57.1 -77.2 -17.9 0.0 0.0   Pre-tax profit without non-rec. items   107 82.1 -66.4 -57.1 -77.2 -17.9 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   0.0 0.0 0.0 0.0 371 364 0.0 0.0   Shareholders equity total   83.2 144 77.9 20.8 -56.4 -74.3 -114 -114   Interest-bearing liabilities   0.0 0.0 0.0 142 0.0 0.5 114 114   Balance sheet total (assets)   194 233 309 447 445 373 0.0 0.0   Net Debt   -162 -10.8 -111 133 -4.9 -7.5 114 114     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   107 173 335 32.5 -61.0 -1.9 0.0 0.0   Gross profit growth   0.0% 62.5% 93.4% -90.3% 0.0% 96.9% 0.0% 0.0%   Employees   0 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   194 233 309 447 445 373 0 0   Balance sheet change%   0.0% 20.6% 32.4% 44.5% -0.4% -16.2% -100.0% 0.0%   Added value   106.7 84.2 -64.0 -49.4 -66.2 -1.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 366 -15 -364 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 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 (%)   100.0% 48.5% -19.1% -152.0% 108.6% 498.4% 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 %   55.1% 38.7% -23.6% -13.1% -14.0% -2.0% 0.0% 0.0%   ROI %   128.2% 72.6% -57.6% -41.0% -81.3% -3,608.8% 0.0% 0.0%   ROE %   100.0% 53.6% -59.8% -115.6% -33.2% -4.4% 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 %   43.0% 61.8% 25.2% 4.7% -11.3% -16.6% -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, %   -151.6% -12.9% 172.8% -270.2% 8.0% 395.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 682.3% 0.0% -0.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 10.8% 15.5% 3,236.4% 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   1.8 0.7 0.6 0.1 0.1 0.0 0.0 0.0   Current Ratio   1.8 2.6 1.3 1.4 0.1 0.0 0.0 0.0   Cash and cash equivalent   161.8 10.8 110.5 8.7 4.9 8.0 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   83.2 144.3 77.9 115.4 -427.9 -438.2 -57.1 -57.1   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   0 84 -64 -49 -66 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 84 -64 -49 -61 0 0 0   EBIT / employee   0 84 -64 -49 -66 0 0 0   Net earnings / employee   0 61 -66 -57 -77 0 0 0