Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYLIVING 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 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4%   Bankruptcy risk   7.8% 6.0% 5.9% 10.7% 9.7% 2.0% 19.8% 16.2%   Credit score (0-100)   34 41 41 24 25 67 5 10   Credit rating   BB BBB BBB BB BB A B BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 0.0 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18.1 176 319 555 1,193 1,916 0.0 0.0   EBITDA   -108 151 190 144 464 573 0.0 0.0   EBIT   -117 127 164 128 460 569 0.0 0.0   Pre-tax profit (PTP)   -180.1 80.8 98.9 29.0 403.7 545.4 0.0 0.0   Net earnings   -180.1 80.6 101.8 30.5 403.0 482.9 0.0 0.0   Pre-tax profit without non-rec. items   -180 80.8 98.9 29.0 404 545 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   57.4 53.8 27.4 10.7 6.7 2.7 0.0 0.0   Shareholders equity total   -906 -826 -724 -693 -290 1,693 143 143   Interest-bearing liabilities   1,505 1,395 1,287 539 188 0.0 0.0 0.0   Balance sheet total (assets)   710 782 925 950 1,488 4,132 143 143   Net Debt   1,504 1,385 1,215 487 183 -722 -143 -143     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   18.1 176 319 555 1,193 1,916 0.0 0.0   Gross profit growth   0.0% 873.0% 80.9% 74.0% 114.9% 60.6% -100.0% 0.0%   Employees   0 2 1 1 1 2 0 0   Employee growth %   0.0% 0.0% -50.0% 0.0% 0.0% 100.0% -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)   710 782 925 950 1,488 4,132 143 143   Balance sheet change%   0.0% 10.0% 18.3% 2.7% 56.7% 177.7% -96.5% 0.0%   Added value   -107.6 151.0 190.3 144.4 476.3 573.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   48 -27 -53 -33 -8 -8 -3 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 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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 (%)   -646.0% 72.1% 51.4% 23.0% 38.5% 29.7% 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% 8.4% 10.1% 7.9% 27.1% 19.4% 0.0% 0.0%   ROI %   -7.6% 9.4% 12.2% 14.3% 127.4% 60.9% 0.0% 0.0%   ROE %   -25.3% 10.8% 11.9% 3.3% 33.1% 30.4% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   -56.1% -51.4% -43.9% -42.2% -16.3% 41.0% 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, %   -1,398.3% 917.6% 638.8% 337.1% 39.4% -126.0% 0.0% 0.0%   Gearing %   -166.0% -168.9% -177.8% -77.7% -64.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 3.8% 4.9% 11.1% 16.4% 28.9% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.0 0.1 0.1 0.1 0.2 0.7 0.0 0.0   Current Ratio   0.4 0.5 0.5 0.5 0.8 1.6 0.0 0.0   Cash and cash equivalent   0.3 9.6 71.6 52.3 5.1 722.3 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   -1,001.1 -879.2 -811.3 -783.3 -376.3 1,549.9 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 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 75 190 144 476 287 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 75 190 144 464 287 0 0   EBIT / employee   0 64 164 128 460 285 0 0   Net earnings / employee   0 40 102 31 403 241 0 0