Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BK-BYGGEKONSULT 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% 1.5% 0.4%   Bankruptcy risk   7.2% 16.2% 11.9% 19.9% 18.1% 21.5% 20.4% 16.0%   Credit score (0-100)   36 13 21 6 8 4 5 11   Credit rating   BBB BB BB B B B B 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)  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   650 245 275 -8.9 1.9 -6.6 0.0 0.0   EBITDA   43.5 -263 -182 -2,576 -493 -6.6 0.0 0.0   EBIT   43.5 -263 -182 -2,576 -493 -6.6 0.0 0.0   Pre-tax profit (PTP)   58.7 -263.0 -181.7 -2,576.5 -493.5 -6.8 0.0 0.0   Net earnings   44.6 -206.3 -141.9 -2,009.9 -384.9 -5.3 0.0 0.0   Pre-tax profit without non-rec. items   58.7 -263 -182 -2,576 -494 -6.8 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   257 125 125 125 125 120 -5.3 -5.3   Interest-bearing liabilities   0.0 0.0 159 443 111 0.0 5.3 5.3   Balance sheet total (assets)   678 476 396 950 300 127 0.0 0.0   Net Debt   -262 -111 -198 99.3 27.7 0.0 5.3 5.3     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   650 245 275 -8.9 1.9 -6.6 0.0 0.0   Gross profit growth   0.0% -62.4% 12.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 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)   678 476 396 950 300 127 0 0   Balance sheet change%   0.0% -29.8% -16.7% 139.7% -68.4% -57.6% -100.0% 0.0%   Added value   43.5 -263.0 -181.7 -2,576.5 -493.4 -6.6 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   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 (%)   6.7% -107.6% -66.0% 28,813.3% -26,358.7% 100.0% 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 %   8.7% -45.6% -41.6% -382.7% -78.9% -3.1% 0.0% 0.0%   ROI %   22.8% -137.6% -88.9% -605.2% -122.7% -3.7% 0.0% 0.0%   ROE %   17.3% -107.9% -113.5% -1,607.9% -307.9% -4.3% 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 %   38.0% 26.3% 31.5% 13.2% 41.6% 94.1% -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, %   -603.8% 42.3% 109.0% -3.9% -5.6% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 126.8% 354.3% 89.1% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.4% 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   1.6 1.4 1.5 1.2 1.7 17.0 0.0 0.0   Current Ratio   1.6 1.4 1.5 1.2 1.7 17.0 0.0 0.0   Cash and cash equivalent   262.4 111.2 356.6 343.7 83.7 0.0 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   257.2 125.0 125.0 125.0 125.0 119.7 -2.7 -2.7   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   43 -263 -182 -2,576 -493 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 -263 -182 -2,576 -493 0 0 0   EBIT / employee   43 -263 -182 -2,576 -493 0 0 0   Net earnings / employee   45 -206 -142 -2,010 -385 0 0 0