Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLIKOB VVS 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   2.1% 2.9% 3.1% 3.2% 2.1% 2.6% 9.9% 9.7%   Credit score (0-100)   69 58 55 56 66 61 25 26   Credit rating   A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.5 0.0 0.0 0.0 0.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,912 7,659 9,776 9,976 9,847 9,010 0.0 0.0   EBITDA   1,569 2,148 3,788 4,288 3,621 2,916 0.0 0.0   EBIT   1,185 1,811 3,628 4,219 3,556 2,874 0.0 0.0   Pre-tax profit (PTP)   1,171.7 1,793.5 3,600.3 4,121.6 3,508.2 2,839.1 0.0 0.0   Net earnings   911.9 1,395.2 2,807.5 3,202.7 2,729.4 2,209.3 0.0 0.0   Pre-tax profit without non-rec. items   1,172 1,793 3,600 4,122 3,508 2,839 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   601 338 178 108 43.2 1.2 0.0 0.0   Shareholders equity total   3,622 1,917 3,808 4,210 3,940 3,649 1,448 1,448   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,818 4,751 8,308 8,220 7,453 6,071 1,448 1,448   Net Debt   -1,620 -1,911 -4,695 -5,418 -3,767 -3,730 -1,448 -1,448     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   6,912 7,659 9,776 9,976 9,847 9,010 0.0 0.0   Gross profit growth   3.4% 10.8% 27.6% 2.0% -1.3% -8.5% -100.0% 0.0%   Employees   12 13 12 13 13 13 0 0   Employee growth %   0.0% 8.3% -7.7% 8.3% 0.0% 0.0% -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)   5,818 4,751 8,308 8,220 7,453 6,071 1,448 1,448   Balance sheet change%   -12.1% -18.3% 74.9% -1.1% -9.3% -18.5% -76.1% 0.0%   Added value   1,569.0 2,147.7 3,788.3 4,288.3 3,625.7 2,915.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -575 -600 -321 -139 -129 -84 -1 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   17.1% 23.6% 37.1% 42.3% 36.1% 31.9% 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 %   19.1% 34.3% 55.6% 51.0% 45.4% 42.5% 0.0% 0.0%   ROI %   28.2% 65.1% 126.7% 104.9% 87.0% 75.6% 0.0% 0.0%   ROE %   21.9% 50.4% 98.1% 79.9% 67.0% 58.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   62.3% 40.4% 45.8% 51.2% 52.9% 60.1% 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, %   -103.3% -89.0% -123.9% -126.4% -104.0% -127.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.4 1.6 2.1 2.5 2.0 2.4 0.0 0.0   Current Ratio   2.5 1.6 2.1 2.5 2.1 2.5 0.0 0.0   Cash and cash equivalent   1,620.2 1,910.7 4,694.8 5,418.4 3,766.8 3,729.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3,124.9 1,693.2 4,228.5 4,857.6 3,828.7 3,596.9 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   131 165 316 330 279 224 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   131 165 316 330 279 224 0 0   EBIT / employee   99 139 302 325 274 221 0 0   Net earnings / employee   76 107 234 246 210 170 0 0