Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Maks Byg 1 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 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% 1.5%   Bankruptcy risk   0.0% 3.2% 5.8% 2.9% 39.3% 14.8% 20.4% 20.4%   Credit score (0-100)   0 57 41 59 0 13 5 4   Credit rating   N/A BBB BBB BBB C 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 N/A 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   0.0 2,652 3,572 4,391 3,647 5,824 0.0 0.0   EBITDA   0.0 720 201 285 -868 307 0.0 0.0   EBIT   0.0 715 -29.4 253 -949 232 0.0 0.0   Pre-tax profit (PTP)   0.0 708.6 -35.7 238.4 -990.4 201.2 0.0 0.0   Net earnings   0.0 576.8 -17.8 204.1 -1,030.9 201.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 709 -35.7 238 -990 201 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 101 92.5 113 231 229 0.0 0.0   Shareholders equity total   0.0 627 506 602 -540 -339 -389 -389   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 389 389   Balance sheet total (assets)   0.0 1,136 1,282 1,762 2,059 2,268 0.0 0.0   Net Debt   0.0 -617 -385 -524 -126 -647 389 389     See the entire balance sheet 1000.0 Volume  2016 N/A 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   0.0 2,652 3,572 4,391 3,647 5,824 0.0 0.0   Gross profit growth   0.0% 0.0% 34.7% 23.0% -16.9% 59.7% -100.0% 0.0%   Employees   0 5 9 12 16 15 0 0   Employee growth %   0.0% 0.0% 80.0% 33.3% 33.3% -6.3% -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 1,136 1,282 1,762 2,059 2,268 0 0   Balance sheet change%   0.0% 0.0% 12.9% 37.4% 16.8% 10.2% -100.0% 0.0%   Added value   0.0 719.8 201.4 284.8 -916.8 307.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 96 -239 -12 38 -77 -229 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2016 N/A 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 (%)   0.0% 26.9% -0.8% 5.8% -26.0% 4.0% 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 %   0.0% 62.9% -2.4% 16.6% -43.5% 8.9% 0.0% 0.0%   ROI %   0.0% 113.2% -5.1% 42.2% -196.7% 85.0% 0.0% 0.0%   ROE %   0.0% 92.0% -3.2% 36.9% -77.5% 9.3% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 55.2% 39.4% 34.1% -20.8% -13.0% -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, %   0.0% -85.7% -191.3% -183.9% 14.5% -210.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 2.1 1.5 1.5 0.8 0.9 0.0 0.0   Current Ratio   0.0 2.1 1.5 1.5 0.8 0.9 0.0 0.0   Cash and cash equivalent   0.0 617.2 385.4 523.8 125.5 647.4 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 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   0.0 530.6 413.1 579.4 -498.6 -293.8 -194.3 -194.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 N/A 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   0 144 22 24 -57 20 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 144 22 24 -54 20 0 0   EBIT / employee   0 143 -3 21 -59 15 0 0   Net earnings / employee   0 115 -2 17 -64 13 0 0