Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AL BYG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   10.4% 7.6% 5.9% 3.2% 10.0% 5.7% 16.6% 16.6%   Credit score (0-100)   25 33 39 54 24 39 11 11   Credit rating   BB BB BBB BBB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   575 347 384 593 238 389 0.0 0.0   EBITDA   -96.5 -26.7 289 161 -193 108 0.0 0.0   EBIT   -96.5 -26.7 289 161 -193 108 0.0 0.0   Pre-tax profit (PTP)   -110.6 -50.5 261.4 158.0 -192.7 107.5 0.0 0.0   Net earnings   -88.5 -43.0 202.5 121.3 -256.8 107.5 0.0 0.0   Pre-tax profit without non-rec. items   -111 -50.5 261 158 -193 107 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2.4 -40.6 174 295 38.1 146 65.5 65.5   Interest-bearing liabilities   27.2 154 0.5 6.2 2.7 4.6 0.0 0.0   Balance sheet total (assets)   754 270 404 720 165 320 65.5 65.5   Net Debt   -56.0 104 -151 -532 -65.9 -189 -65.5 -65.5     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   575 347 384 593 238 389 0.0 0.0   Gross profit growth   -64.9% -39.7% 10.7% 54.6% -60.0% 63.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -80.0% 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)   754 270 404 720 165 320 66 66   Balance sheet change%   -27.4% -64.2% 49.6% 78.1% -77.1% 94.2% -79.5% 0.0%   Added value   -96.5 -26.7 289.0 160.9 -193.2 107.5 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 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -16.8% -7.7% 75.3% 27.1% -81.3% 27.6% 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 %   -10.8% -5.0% 80.8% 28.6% -43.1% 44.5% 0.0% 0.0%   ROI %   -131.8% -29.0% 176.0% 67.7% -111.4% 113.0% 0.0% 0.0%   ROE %   -189.9% -31.5% 91.3% 51.8% -154.3% 117.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.3% -13.1% 42.9% 41.0% 23.1% 45.4% 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, %   58.0% -388.6% -52.3% -330.7% 34.1% -175.4% 0.0% 0.0%   Gearing %   1,156.6% -380.5% 0.3% 2.1% 7.2% 3.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   52.7% 26.2% 35.7% 87.1% 49.0% 10.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 0.9 1.8 1.7 1.3 1.8 0.0 0.0   Current Ratio   1.0 0.9 1.8 1.7 1.3 1.8 0.0 0.0   Cash and cash equivalent   83.2 50.7 151.6 538.2 68.6 193.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2.4 -40.6 173.5 294.9 38.1 145.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -97 -27 289 161 -193 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -97 -27 289 161 -193 108 0 0   EBIT / employee   -97 -27 289 161 -193 108 0 0   Net earnings / employee   -89 -43 203 121 -257 107 0 0