Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SL-Byg.dk 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 N/A 2017 N/A 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% 5.0%   Bankruptcy risk   0.0% 0.0% 6.2% 13.6% 8.5% 4.2% 12.8% 10.3%   Credit score (0-100)   0 0 39 17 29 47 17 23   Credit rating   N/A N/A BBB BB 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)  2016 N/A 2017 N/A 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   0.0 0.0 2,308 2,600 6,866 14,260 0.0 0.0   EBITDA   0.0 0.0 414 -74.3 489 1,733 0.0 0.0   EBIT   0.0 0.0 325 -259 305 1,493 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 283.6 -319.3 262.3 1,463.0 0.0 0.0   Net earnings   0.0 0.0 218.2 -274.0 239.7 1,135.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 284 -319 262 1,463 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 537 609 340 410 0.0 0.0   Shareholders equity total   0.0 0.0 218 -55.7 184 1,320 1,270 1,270   Interest-bearing liabilities   0.0 0.0 263 284 166 1.9 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,630 1,173 2,603 5,097 1,270 1,270   Net Debt   0.0 0.0 128 230 -327 -1,279 -1,270 -1,270     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 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   0.0 0.0 2,308 2,600 6,866 14,260 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 12.7% 164.0% 107.7% -100.0% 0.0%   Employees   0 0 8 8 17 30 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 112.5% 76.5% -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)   0 0 1,630 1,173 2,603 5,097 1,270 1,270   Balance sheet change%   0.0% 0.0% 0.0% -28.0% 121.8% 95.8% -75.1% 0.0%   Added value   0.0 0.0 414.2 -74.3 490.0 1,732.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 447 -113 -453 -170 -410 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 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 (%)   0.0% 0.0% 14.1% -10.0% 4.4% 10.5% 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 %   0.0% 0.0% 19.9% -18.1% 16.0% 38.8% 0.0% 0.0%   ROI %   0.0% 0.0% 61.7% -63.9% 93.2% 173.5% 0.0% 0.0%   ROE %   0.0% 0.0% 100.0% -39.4% 35.3% 151.1% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 13.4% -4.5% 7.1% 25.9% 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, %   0.0% 0.0% 31.0% -309.8% -66.8% -73.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 120.5% -509.2% 90.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 31.3% 22.0% 19.4% 36.0% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.9 0.5 0.9 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.9 0.5 1.0 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 134.8 53.6 492.4 1,280.9 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 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   0.0 0.0 -75.1 -455.1 -38.7 897.0 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  2016 N/A 2017 N/A 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 52 -9 29 58 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 52 -9 29 58 0 0   EBIT / employee   0 0 41 -32 18 50 0 0   Net earnings / employee   0 0 27 -34 14 38 0 0