Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLIKKENSLAGER KLAUS RUGHAVE 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   2.7% 2.4% 1.4% 1.2% 1.4% 1.6% 11.8% 11.8%   Credit score (0-100)   62 65 78 80 77 73 20 20   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 7.2 23.3 5.9 2.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   786 763 838 1,499 1,626 1,662 0.0 0.0   EBITDA   283 260 366 398 397 399 0.0 0.0   EBIT   283 260 366 271 272 253 0.0 0.0   Pre-tax profit (PTP)   225.3 226.6 340.9 236.0 215.6 247.8 0.0 0.0   Net earnings   173.6 176.1 265.2 211.7 167.7 187.3 0.0 0.0   Pre-tax profit without non-rec. items   225 227 341 236 216 248 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   639 571 539 1,200 1,101 1,462 0.0 0.0   Shareholders equity total   138 314 579 541 508 646 521 521   Interest-bearing liabilities   741 461 367 816 730 1,252 0.0 0.0   Balance sheet total (assets)   1,413 1,232 1,572 2,118 1,818 2,520 521 521   Net Debt   729 461 82.4 501 448 1,252 -521 -521     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   786 763 838 1,499 1,626 1,662 0.0 0.0   Gross profit growth   34.2% -2.9% 9.7% 78.9% 8.5% 2.2% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,413 1,232 1,572 2,118 1,818 2,520 521 521   Balance sheet change%   141.2% -12.8% 27.6% 34.7% -14.2% 38.6% -79.3% 0.0%   Added value   282.8 259.8 366.2 397.6 398.0 398.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   521 -68 -32 534 -224 216 -1,462 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   36.0% 34.0% 43.7% 18.1% 16.7% 15.2% 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 %   27.8% 19.6% 26.1% 14.7% 13.8% 11.7% 0.0% 0.0%   ROI %   51.4% 30.5% 41.0% 22.7% 20.0% 15.2% 0.0% 0.0%   ROE %   48.0% 78.0% 59.4% 37.8% 32.0% 32.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   9.8% 25.5% 36.8% 25.5% 28.0% 25.6% 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, %   257.9% 177.6% 22.5% 125.9% 112.7% 313.9% 0.0% 0.0%   Gearing %   537.5% 147.0% 63.4% 151.0% 143.6% 193.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.2% 5.5% 6.1% 6.0% 7.3% 0.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 0.7 1.0 0.8 0.7 0.5 0.0 0.0   Current Ratio   0.9 1.1 1.3 1.0 1.0 0.9 0.0 0.0   Cash and cash equivalent   11.5 0.0 284.7 315.8 282.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -58.6 67.6 240.0 -10.2 -19.8 -64.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   94 87 122 133 133 133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   94 87 122 133 132 133 0 0   EBIT / employee   94 87 122 90 91 84 0 0   Net earnings / employee   58 59 88 71 56 62 0 0