Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PMP 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.2% 4.2%   Bankruptcy risk   10.4% 6.6% 6.3% 27.1% 14.1% 13.2% 18.0% 18.0%   Credit score (0-100)   26 38 39 3 15 16 7 7   Credit rating   BB BBB BBB B BB 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   55.4 508 274 -1,061 729 -17.8 0.0 0.0   EBITDA   -29.6 265 29.2 -1,146 729 -14.4 0.0 0.0   EBIT   -29.6 265 20.2 -1,158 729 -14.4 0.0 0.0   Pre-tax profit (PTP)   -30.4 264.5 15.6 -1,167.8 719.5 -15.8 0.0 0.0   Net earnings   -24.1 206.3 11.8 -1,167.6 720.6 -15.8 0.0 0.0   Pre-tax profit without non-rec. items   -30.4 265 15.6 -1,168 719 -15.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 39.0 0.0 0.0 0.0 0.0   Shareholders equity total   25.9 232 244 -923 -203 -219 -269 -269   Interest-bearing liabilities   251 434 803 0.0 0.0 0.0 269 269   Balance sheet total (assets)   455 1,354 1,940 305 1,131 44.4 0.0 0.0   Net Debt   177 276 777 -7.7 -376 -36.3 269 269     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   55.4 508 274 -1,061 729 -17.8 0.0 0.0   Gross profit growth   0.0% 817.7% -46.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 1 1 1 1 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)   455 1,354 1,940 305 1,131 44 0 0   Balance sheet change%   0.0% 197.3% 43.4% -84.3% 270.3% -96.1% -100.0% 0.0%   Added value   -29.6 264.6 29.2 -1,145.7 741.2 -14.4 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 -9 27 -39 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -53.6% 52.1% 7.4% 109.1% 100.0% 80.8% 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 %   -6.5% 29.3% 1.8% -72.9% 57.1% -1.8% 0.0% 0.0%   ROI %   -10.7% 56.1% 3.4% -220.1% 126,655.8% 0.0% 0.0% 0.0%   ROE %   -92.8% 159.8% 5.0% -425.1% 100.4% -2.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   5.7% 23.1% 12.6% -75.2% -15.2% -83.1% -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, %   -598.0% 104.3% 2,665.6% 0.7% -51.5% 252.4% 0.0% 0.0%   Gearing %   967.3% 187.0% 329.1% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.0% 2.3% 3.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.1 1.7 1.1 0.2 0.8 0.2 0.0 0.0   Current Ratio   1.1 1.2 1.1 0.2 0.8 0.2 0.0 0.0   Cash and cash equivalent   73.6 158.3 26.2 7.7 375.8 36.3 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   25.9 187.3 149.4 -961.3 -202.8 -218.7 -134.3 -134.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 29 -1,146 741 -14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 29 -1,146 729 -14 0 0   EBIT / employee   0 0 20 -1,158 729 -14 0 0   Net earnings / employee   0 0 12 -1,168 721 -16 0 0