Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLT 2016 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% 1.5%   Bankruptcy risk   2.5% 2.5% 1.0% 17.4% 11.6% 13.7% 14.6% 14.6%   Credit score (0-100)   64 65 87 9 19 15 14 15   Credit rating   BBB BBB A BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 244.9 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)  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   6,172 6,188 6,454 -120 -5.3 -10.8 0.0 0.0   EBITDA   1,156 977 1,613 11,630 -5.3 -10.8 0.0 0.0   EBIT   878 729 1,380 5,497 -5.3 -10.8 0.0 0.0   Pre-tax profit (PTP)   868.9 705.8 1,347.2 5,469.7 -63.8 -11.0 0.0 0.0   Net earnings   676.4 550.6 1,051.0 4,152.2 -62.6 -10.4 0.0 0.0   Pre-tax profit without non-rec. items   869 706 1,347 5,470 -63.8 -11.0 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   950 675 827 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,176 1,727 2,778 5,130 1,068 1,057 557 557   Interest-bearing liabilities   1,386 1,674 874 0.0 1,380 1,379 0.0 0.0   Balance sheet total (assets)   4,870 6,109 6,767 6,756 2,467 2,459 557 557   Net Debt   1,386 1,674 874 -105 1,350 1,356 -557 -557     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   6,172 6,188 6,454 -120 -5.3 -10.8 0.0 0.0   Gross profit growth   0.0% 0.3% 4.3% 0.0% 95.6% -105.8% 0.0% 0.0%   Employees   14 15 14 1 0 0 0 0   Employee growth %   0.0% 7.1% -6.7% -92.9% -100.0% 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)   4,870 6,109 6,767 6,756 2,467 2,459 557 557   Balance sheet change%   0.0% 25.4% 10.8% -0.2% -63.5% -0.3% -77.3% 0.0%   Added value   878.2 728.7 1,379.8 5,497.5 -5.3 -10.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   673 -524 -81 -6,960 0 0 0 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 -1.0 -2.0 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 (%)   14.2% 11.8% 21.4% -4,564.7% 100.0% 100.0% 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 %   18.0% 13.3% 21.4% 81.3% -0.1% -0.4% 0.0% 0.0%   ROI %   34.2% 24.4% 39.1% 125.1% -0.1% -0.4% 0.0% 0.0%   ROE %   57.5% 37.9% 46.7% 105.0% -2.0% -1.0% 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 %   24.2% 28.3% 41.1% 75.9% 43.3% 43.0% 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, %   119.9% 171.3% 54.2% -0.9% -25,696.0% -12,545.5% 0.0% 0.0%   Gearing %   117.8% 97.0% 31.4% 0.0% 129.2% 130.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.5% 2.6% 6.4% 8.5% 0.0% 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   0.3 0.2 0.8 4.2 1.8 1.8 0.0 0.0   Current Ratio   1.0 1.2 1.4 4.2 1.8 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 104.9 30.2 22.8 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   44.3 864.1 1,767.3 5,130.2 1,067.6 1,057.3 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  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   63 49 99 5,497 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 65 115 11,630 0 0 0 0   EBIT / employee   63 49 99 5,497 0 0 0 0   Net earnings / employee   48 37 75 4,152 0 0 0 0