Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blika 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   5.4% 2.0% 1.6% 1.6% 1.2% 4.7% 19.5% 15.4%   Credit score (0-100)   44 70 75 75 82 45 5 13   Credit rating   BBB A A A A BBB B BB   Credit limit (kDKK)   0.0 1.1 19.6 32.5 388.8 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -431 3,319 4,215 4,478 6,119 2,775 0.0 0.0   EBITDA   -4,703 -2,889 -1,391 -2,008 -1,511 -5,878 0.0 0.0   EBIT   -1,755 -2,922 -1,429 -2,102 -1,628 -5,961 0.0 0.0   Pre-tax profit (PTP)   -594.0 -1,391.9 965.5 332.6 839.8 -4,218.2 0.0 0.0   Net earnings   49.0 -544.7 1,341.5 719.6 1,188.8 -2,729.2 0.0 0.0   Pre-tax profit without non-rec. items   -594 -1,392 966 333 840 -4,218 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   32.5 0.0 341 341 910 561 0.0 0.0   Shareholders equity total   10,468 9,880 11,257 11,841 13,362 10,615 -5,933 -5,933   Interest-bearing liabilities   3,419 6,900 8,102 7,729 12,004 14,598 5,933 5,933   Balance sheet total (assets)   23,553 22,968 25,514 26,783 31,868 32,434 0.0 0.0   Net Debt   3,394 6,779 4,592 5,878 11,981 14,467 5,933 5,933     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -431 3,319 4,215 4,478 6,119 2,775 0.0 0.0   Gross profit growth   0.0% 0.0% 27.0% 6.2% 36.6% -54.7% -100.0% 0.0%   Employees   0 9 10 11 11 11 0 0   Employee growth %   0.0% 0.0% 11.1% 10.0% 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)   23,553 22,968 25,514 26,783 31,868 32,434 0 0   Balance sheet change%   0.0% -2.5% 11.1% 5.0% 19.0% 1.8% -100.0% 0.0%   Added value   -1,755.1 -2,921.9 -1,428.6 -2,102.4 -1,628.2 -5,960.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 -65 303 -95 453 -432 -561 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 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   407.6% -88.0% -33.9% -46.9% -26.6% -214.8% 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 %   -0.9% -1.9% 4.9% 1.5% 3.2% -10.6% 0.0% 0.0%   ROI %   -1.6% -2.8% 6.6% 2.0% 4.1% -13.5% 0.0% 0.0%   ROE %   0.5% -5.4% 12.7% 6.2% 9.4% -22.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   44.5% 43.1% 44.2% 44.4% 42.0% 32.9% -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, %   -72.2% -234.6% -330.2% -292.8% -792.7% -246.1% 0.0% 0.0%   Gearing %   32.7% 69.8% 72.0% 65.3% 89.8% 137.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.7% 18.6% 3.1% 0.7% 0.9% 6.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.4 1.2 1.0 0.9 0.7 0.7 0.0 0.0   Current Ratio   1.6 1.3 1.2 1.1 1.0 0.8 0.0 0.0   Cash and cash equivalent   25.0 121.3 3,509.8 1,851.1 23.0 130.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   7,234.3 4,231.3 2,568.1 1,623.7 -645.7 -4,767.0 -2,966.3 -2,966.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -325 -143 -191 -148 -542 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -321 -139 -183 -137 -534 0 0   EBIT / employee   0 -325 -143 -191 -148 -542 0 0   Net earnings / employee   0 -61 134 65 108 -248 0 0