Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blikkenslagerselskabet af 27.06.1997 A/S 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% 1.5%   Bankruptcy risk   4.8% 2.0% 1.8% 2.2% 4.4% 2.1% 12.9% 12.9%   Credit score (0-100)   47 71 73 67 47 65 17 17   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.9 3.0 0.1 0.0 0.3 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   5,716 9,981 13,159 10,537 10,286 10,777 0.0 0.0   EBITDA   -382 1,923 2,131 777 -264 1,188 0.0 0.0   EBIT   -781 1,496 1,569 299 -850 694 0.0 0.0   Pre-tax profit (PTP)   -826.4 1,349.3 1,398.1 90.7 -1,053.0 499.5 0.0 0.0   Net earnings   -645.9 1,047.0 1,082.9 67.5 -837.8 388.4 0.0 0.0   Pre-tax profit without non-rec. items   -826 1,349 1,398 90.7 -1,053 500 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   1,258 1,888 2,148 2,581 2,608 2,114 0.0 0.0   Shareholders equity total   1,101 2,148 3,231 2,598 1,761 2,149 1,144 1,144   Interest-bearing liabilities   767 159 990 634 810 2,779 0.0 0.0   Balance sheet total (assets)   4,156 7,308 11,384 7,582 8,894 8,282 1,144 1,144   Net Debt   765 -1,357 985 626 805 2,758 -1,144 -1,144     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   5,716 9,981 13,159 10,537 10,286 10,777 0.0 0.0   Gross profit growth   0.0% 74.6% 31.8% -19.9% -2.4% 4.8% -100.0% 0.0%   Employees   17 17 29 27 30 24 0 0   Employee growth %   0.0% 0.0% 70.6% -6.9% 11.1% -20.0% -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)   4,156 7,308 11,384 7,582 8,894 8,282 1,144 1,144   Balance sheet change%   0.0% 75.9% 55.8% -33.4% 17.3% -6.9% -86.2% 0.0%   Added value   -381.7 1,923.0 2,131.0 776.6 -372.5 1,187.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   859 203 -303 -44 -559 -989 -2,114 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 -1.0 1.0 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 (%)   -13.7% 15.0% 11.9% 2.8% -8.3% 6.4% 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 %   -18.0% 26.2% 17.0% 3.5% -10.3% 8.1% 0.0% 0.0%   ROI %   -36.9% 55.9% 36.9% 6.9% -18.2% 12.7% 0.0% 0.0%   ROE %   -58.7% 64.5% 40.3% 2.3% -38.4% 19.9% 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 %   26.5% 29.4% 28.4% 34.3% 19.8% 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, %   -200.4% -70.6% 46.2% 80.6% -304.8% 232.2% 0.0% 0.0%   Gearing %   69.7% 7.4% 30.6% 24.4% 46.0% 129.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.6% 32.4% 33.4% 29.8% 28.1% 10.8% 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   0.8 1.2 1.2 1.1 1.1 1.0 0.0 0.0   Current Ratio   1.0 1.3 1.3 1.3 1.4 1.2 0.0 0.0   Cash and cash equivalent   2.3 1,516.2 4.1 8.1 4.8 21.4 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   2.5 1,293.5 2,262.7 1,163.0 1,638.9 1,006.8 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  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   -22 113 73 29 -12 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -22 113 73 29 -9 49 0 0   EBIT / employee   -46 88 54 11 -28 29 0 0   Net earnings / employee   -38 62 37 3 -28 16 0 0