Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fokus Byg Aalborg 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% 4.2% 4.2%   Bankruptcy risk   4.4% 3.6% 4.4% 4.9% 4.3% 17.1% 16.2% 16.2%   Credit score (0-100)   49 54 47 43 48 9 11 11   Credit rating   BBB BBB BBB BBB BBB BB 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   593 1,798 3,200 1,159 2,389 -227 0.0 0.0   EBITDA   404 691 2,190 466 329 -1,349 0.0 0.0   EBIT   404 691 2,190 466 329 -1,349 0.0 0.0   Pre-tax profit (PTP)   251.6 407.6 1,877.8 305.0 41.5 -1,461.3 0.0 0.0   Net earnings   195.8 407.6 1,428.7 172.2 20.3 -1,461.3 0.0 0.0   Pre-tax profit without non-rec. items   252 408 1,878 305 41.5 -1,461 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 0.0 0.0 0.0 0.0   Shareholders equity total   406 814 2,242 2,415 2,435 189 139 139   Interest-bearing liabilities   5,902 14,031 5,686 2,502 4,889 178 0.0 0.0   Balance sheet total (assets)   6,568 17,284 14,009 9,134 11,305 3,416 139 139   Net Debt   5,798 11,868 3,211 1,460 4,034 177 -139 -139     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   593 1,798 3,200 1,159 2,389 -227 0.0 0.0   Gross profit growth   147.6% 203.0% 78.0% -63.8% 106.2% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   6,568 17,284 14,009 9,134 11,305 3,416 139 139   Balance sheet change%   36.7% 163.2% -19.0% -34.8% 23.8% -69.8% -95.9% 0.0%   Added value   404.0 690.9 2,190.2 465.7 329.1 -1,349.1 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -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 (%)   68.1% 38.4% 68.4% 40.2% 13.8% 595.6% 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 %   7.1% 5.8% 14.0% 4.0% 3.2% -18.3% 0.0% 0.0%   ROI %   7.3% 6.5% 19.2% 7.2% 5.4% -35.1% 0.0% 0.0%   ROE %   63.5% 66.8% 93.5% 7.4% 0.8% -111.4% 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 %   6.2% 4.7% 16.0% 26.4% 21.5% 5.5% 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, %   1,435.1% 1,717.8% 146.6% 313.5% 1,225.9% -13.1% 0.0% 0.0%   Gearing %   1,453.2% 1,724.4% 253.6% 103.6% 200.8% 94.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.8% 3.2% 3.9% 7.8% 4.4% 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   0.0 0.3 1.1 1.1 0.6 1.0 0.0 0.0   Current Ratio   1.6 1.4 1.7 1.4 1.3 1.1 0.0 0.0   Cash and cash equivalent   103.4 2,163.5 2,474.6 1,041.8 854.7 0.9 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   2,411.4 4,640.3 5,746.0 2,389.6 2,409.9 164.0 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   0 0 0 0 0 -450 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -450 0 0   EBIT / employee   0 0 0 0 0 -450 0 0   Net earnings / employee   0 0 0 0 0 -487 0 0