CVR number 12210736
Industry 43.3410 Painting and glazing

Malerfirma Nordahl & Blaske ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  6.4% 6.4% 6.4% 6.4% 6.4%  
Bankruptcy risk  0.7% 1.9% 2.0% 1.4% 1.2%  
Credit score (0-100)  95 70 68 78 81  
Credit rating  AA A A A A  
Credit limit (kDKK)  599.6 1.0 0.5 49.7 160.1  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales  0 0 0 0 0  
Gross profit  7,584 6,752 7,081 8,347 10,438  
EBITDA  1,486 879 533 2,016 2,444  
EBIT  1,389 724 388 1,877 2,313  
Pre-tax profit (PTP)  1,364.9 687.3 320.5 1,846.5 2,307.2  
Net earnings  1,063.3 536.1 255.3 1,440.5 1,798.7  
Pre-tax profit without non-rec. items  1,365 687 321 1,846 2,307  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Tangible assets total  794 490 406 267 222  
Shareholders equity total  2,903 839 595 1,785 2,184  
Interest-bearing liabilities  484 1,788 2,252 86.1 228  
Balance sheet total (assets)  5,578 4,773 4,914 4,229 5,551  
Net Debt  -2,398 -33.6 -213 -2,026 -1,725  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  7,584 6,752 7,081 8,347 10,438  
Gross profit growth  -29.1% -11.0% 4.9% 17.9% 25.0%  
Employees  19 18 21 18 22  
Employee growth %  -32.1% -5.3% 16.7% -14.3% 22.2%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,578 4,773 4,914 4,229 5,551  
Balance sheet change%  -15.2% -14.4% 2.9% -13.9% 31.3%  
Added value  1,486.2 879.4 533.0 2,022.4 2,444.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  437 -459 -229 -278 -177  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  18.3% 10.7% 5.5% 22.5% 22.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  22.9% 14.0% 8.0% 41.1% 47.3%  
ROI %  38.2% 22.6% 14.2% 79.6% 108.1%  
ROE %  37.0% 28.7% 35.6% 121.1% 90.6%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  52.0% 17.6% 12.1% 42.2% 39.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -161.3% -3.8% -40.0% -100.5% -70.6%  
Gearing %  16.7% 213.1% 378.7% 4.8% 10.4%  
Net interest  0 0 0 0 0  
Financing costs %  4.5% 3.3% 3.4% 2.6% 4.6%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  2.3 1.1 1.0 1.7 1.6  
Current Ratio  2.3 1.1 1.0 1.8 1.8  
Cash and cash equivalent  2,881.8 1,821.8 2,464.9 2,111.6 1,952.6  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  2,725.6 431.6 188.7 1,770.1 2,333.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 0  
Added value / employee  78 49 25 112 111  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  78 49 25 112 111  
EBIT / employee  73 40 18 104 105  
Net earnings / employee  56 30 12 80 82