Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Black Magic Holding 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4% 2.4%   Bankruptcy risk   12.8% 15.0% 5.9% 8.0% 8.2% 7.9% 16.4% 16.4%   Credit score (0-100)   19 14 39 29 29 30 11 11   Credit rating   BB BB BBB BB BB BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   532 649 885 319 0.0 0.0 0.0 0.0   EBITDA   37.2 37.2 96.0 -8.4 0.0 0.0 0.0 0.0   EBIT   25.9 18.5 76.3 -16.6 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   20.8 17.4 74.5 -90.0 30.3 78.6 0.0 0.0   Net earnings   20.8 17.4 71.6 -89.0 30.9 78.8 0.0 0.0   Pre-tax profit without non-rec. items   20.8 17.4 74.5 -90.0 30.3 78.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   69.1 64.0 44.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -86.8 -69.4 113 23.6 54.5 133 93.1 93.1   Interest-bearing liabilities   95.9 107 1.5 16.9 79.0 79.8 0.0 0.0   Balance sheet total (assets)   69.1 186 457 100 133 213 93.1 93.1   Net Debt   95.9 -15.1 -411 16.9 79.0 79.8 -93.1 -93.1     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   532 649 885 319 0.0 0.0 0.0 0.0   Gross profit growth   109.6% 21.9% 36.4% -63.9% -100.0% 0.0% 0.0% 0.0%   Employees   1 2 2 0 0 0 0 0   Employee growth %   0.0% 100.0% 0.0% -100.0% 0.0% 0.0% 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)   69 186 457 100 133 213 93 93   Balance sheet change%   85.7% 169.2% 145.8% -78.0% 32.9% 59.6% -56.3% 0.0%   Added value   37.2 37.2 96.0 -8.4 8.2 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   21 -24 -40 -52 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 2.0 3.0 -1.0 0.0 0.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   4.9% 2.8% 8.6% -5.2% 0.0% 0.0% 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 %   17.3% 9.0% 21.4% -30.9% 28.2% 45.9% 0.0% 0.0%   ROI %   29.9% 18.2% 68.7% -110.8% 38.0% 45.9% 0.0% 0.0%   ROE %   39.2% 13.7% 48.0% -130.6% 79.0% 84.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -55.7% -27.2% 24.6% 23.5% 40.8% 62.5% 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, %   257.9% -40.5% -428.4% -201.6% 0.0% 0.0% 0.0% 0.0%   Gearing %   -110.5% -154.1% 1.3% 71.4% 144.9% 60.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 1.0% 3.2% 41.4% 5.8% 1.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 1.2 0.3 0.3 0.3 0.0 0.0   Current Ratio   0.0 0.5 1.2 0.3 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.0 121.9 412.8 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -155.8 -133.3 69.4 -56.8 -59.0 -59.8 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   37 19 48 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 19 48 0 0 0 0 0   EBIT / employee   26 9 38 0 0 0 0 0   Net earnings / employee   21 9 36 0 0 0 0 0