Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLICHER DEVELOPMENT 2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.1% 4.5% 1.6% 1.4% 2.0% 1.3% 7.8% 7.7%   Credit score (0-100)   40 47 73 78 67 80 31 32   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 36.5 178.5 1.9 313.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -48.9 -134 1,768 2,418 2,459 2,420 0.0 0.0   EBITDA   -48.9 -134 1,768 2,418 2,459 2,420 0.0 0.0   EBIT   -48.9 15,346 9,856 2,160 1,243 2,770 0.0 0.0   Pre-tax profit (PTP)   -49.4 15,246.4 9,151.9 1,406.4 -125.9 1,329.3 0.0 0.0   Net earnings   -39.0 11,892.2 7,138.5 1,097.0 -102.5 1,034.8 0.0 0.0   Pre-tax profit without non-rec. items   -49.4 15,246 9,152 1,406 -126 1,329 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   4,595 44,025 62,850 62,850 61,650 62,000 0.0 0.0   Shareholders equity total   11.0 11,903 19,042 20,139 20,036 21,071 21,021 21,021   Interest-bearing liabilities   4,904 26,949 51,181 48,800 48,625 49,138 0.0 0.0   Balance sheet total (assets)   4,920 44,316 76,249 75,101 74,570 76,112 21,021 21,021   Net Debt   4,681 26,742 51,181 48,765 48,571 49,101 -21,021 -21,021     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -48.9 -134 1,768 2,418 2,459 2,420 0.0 0.0   Gross profit growth   0.0% -174.1% 0.0% 36.7% 1.7% -1.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   4,920 44,316 76,249 75,101 74,570 76,112 21,021 21,021   Balance sheet change%   0.0% 800.8% 72.1% -1.5% -0.7% 2.1% -72.4% 0.0%   Added value   -48.9 15,346.0 9,855.6 2,159.8 1,243.4 2,770.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,595 39,430 18,825 0 -1,200 350 -62,000 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% -11,452.1% 557.4% 89.3% 50.6% 114.5% 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 %   -1.0% 62.3% 16.3% 2.9% 1.7% 3.7% 0.0% 0.0%   ROI %   -1.0% 65.1% 16.8% 2.9% 1.7% 3.7% 0.0% 0.0%   ROE %   -355.1% 199.6% 46.1% 5.6% -0.5% 5.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.2% 26.9% 25.0% 26.8% 26.9% 27.7% 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, %   -9,573.7% -19,956.2% 2,894.8% 2,017.0% 1,975.4% 2,028.9% 0.0% 0.0%   Gearing %   44,636.4% 226.4% 268.8% 242.3% 242.7% 233.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.6% 1.8% 1.5% 2.8% 2.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.0 1.1 1.2 1.3 1.3 0.0 0.0   Current Ratio   0.1 0.0 1.1 1.2 1.3 1.3 0.0 0.0   Cash and cash equivalent   222.9 207.1 0.0 34.8 53.8 37.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -4,584.1 -28,716.6 1,536.5 2,383.2 2,740.1 2,857.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0