Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLADTKRAMER MALERENTREPRISE 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.4% 6.4%   Bankruptcy risk   5.2% 5.6% 2.6% 1.5% 1.4% 1.0% 9.8% 9.6%   Credit score (0-100)   44 42 60 76 77 85 25 26   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 18.7 30.3 246.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,335 8,403 6,437 7,185 9,143 8,115 0.0 0.0   EBITDA   257 91.6 442 700 1,659 1,036 0.0 0.0   EBIT   198 38.7 395 652 1,599 911 0.0 0.0   Pre-tax profit (PTP)   77.7 15.9 396.8 715.3 1,397.3 963.5 0.0 0.0   Net earnings   61.6 12.3 309.3 567.7 1,090.0 750.3 0.0 0.0   Pre-tax profit without non-rec. items   77.7 15.9 397 715 1,397 964 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   94.7 117 69.8 506 657 523 0.0 0.0   Shareholders equity total   874 887 1,196 1,614 2,204 2,454 1,754 1,754   Interest-bearing liabilities   7.6 470 177 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,452 3,790 3,744 3,643 4,153 3,658 1,754 1,754   Net Debt   -355 437 151 -1,087 -2,605 -1,194 -1,754 -1,754     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   6,335 8,403 6,437 7,185 9,143 8,115 0.0 0.0   Gross profit growth   -16.1% 32.7% -23.4% 11.6% 27.2% -11.2% -100.0% 0.0%   Employees   16 16 16 16 17 17 0 0   Employee growth %   -11.1% 0.0% 0.0% 0.0% 6.3% 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)   3,452 3,790 3,744 3,643 4,153 3,658 1,754 1,754   Balance sheet change%   -25.0% 9.8% -1.2% -2.7% 14.0% -11.9% -52.0% 0.0%   Added value   256.7 91.6 442.0 700.1 1,647.0 1,036.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -118 -31 -94 388 91 -261 -523 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   3.1% 0.5% 6.1% 9.1% 17.5% 11.2% 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 %   4.9% 2.5% 11.4% 20.4% 41.0% 25.7% 0.0% 0.0%   ROI %   17.9% 8.2% 31.5% 50.3% 82.7% 42.4% 0.0% 0.0%   ROE %   7.3% 1.4% 29.7% 40.4% 57.1% 32.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   25.3% 23.4% 31.9% 54.9% 66.9% 67.1% 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, %   -138.2% 477.7% 34.2% -155.2% -157.1% -115.2% 0.0% 0.0%   Gearing %   0.9% 53.0% 14.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   46.6% 31.9% 10.1% 43.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 0.8 0.9 1.4 3.2 2.6 0.0 0.0   Current Ratio   1.1 0.9 1.0 0.9 1.8 2.7 0.0 0.0   Cash and cash equivalent   362.3 32.5 26.1 1,086.7 2,605.3 1,193.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   156.8 -333.2 -4.8 -123.1 494.6 803.9 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   16 6 28 44 97 61 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 6 28 44 98 61 0 0   EBIT / employee   12 2 25 41 94 54 0 0   Net earnings / employee   4 1 19 35 64 44 0 0