Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Huset Blom K/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  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% 8.3% 8.3%   Bankruptcy risk   14.9% 8.7% 4.6% 4.1% 4.7% 4.1% 16.1% 16.1%   Credit score (0-100)   15 29 46 47 45 48 11 11   Credit rating   BB BB BBB BBB BBB 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)  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   2,360 2,884 3,080 2,961 2,674 2,697 0.0 0.0   EBITDA   33.0 305 426 351 58.0 561 0.0 0.0   EBIT   18.0 247 373 291 41.0 553 0.0 0.0   Pre-tax profit (PTP)   4.0 240.0 366.0 278.0 34.0 542.9 0.0 0.0   Net earnings   4.0 240.0 366.0 278.0 34.0 542.9 0.0 0.0   Pre-tax profit without non-rec. items   4.0 240 366 278 34.0 543 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   15.0 127 93.0 109 92.0 0.0 0.0 0.0   Shareholders equity total   -483 -351 14.0 318 262 339 214 214   Interest-bearing liabilities   162 154 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   744 775 1,063 1,027 942 631 214 214   Net Debt   -212 -77.0 -388 -394 -425 -456 -214 -214     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   2,360 2,884 3,080 2,961 2,674 2,697 0.0 0.0   Gross profit growth   -1.3% 22.2% 6.8% -3.9% -9.7% 0.8% -100.0% 0.0%   Employees   5 5 5 5 6 4 0 0   Employee growth %   -28.6% 0.0% 0.0% 0.0% 20.0% -33.3% -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)   744 775 1,063 1,027 942 631 214 214   Balance sheet change%   78.8% 4.2% 37.2% -3.4% -8.3% -33.0% -66.1% 0.0%   Added value   33.0 305.0 426.0 351.0 101.0 560.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 54 -87 -44 -34 -99 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   0.8% 8.6% 12.1% 9.8% 1.5% 20.5% 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 %   1.4% 21.0% 34.2% 27.8% 4.2% 70.3% 0.0% 0.0%   ROI %   5.5% 156.3% 445.2% 175.3% 14.1% 184.2% 0.0% 0.0%   ROE %   0.7% 31.6% 92.8% 167.5% 11.7% 180.7% 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 %   -39.4% -31.2% 1.3% 31.0% 27.8% 53.7% 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, %   -642.4% -25.2% -91.1% -112.3% -732.8% -81.4% 0.0% 0.0%   Gearing %   -33.5% -43.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 4.4% 10.4% 0.0% 0.0% 0.0% 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   0.5 0.5 0.8 1.1 1.1 2.1 0.0 0.0   Current Ratio   0.6 0.6 0.9 1.3 1.2 2.1 0.0 0.0   Cash and cash equivalent   374.0 231.0 388.0 394.0 425.0 456.1 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   -498.0 -478.0 -79.0 189.0 150.0 318.8 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   7 61 85 70 17 140 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   7 61 85 70 10 140 0 0   EBIT / employee   4 49 75 58 7 138 0 0   Net earnings / employee   1 48 73 56 6 136 0 0