Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ERIK BLACHA EJENDOMME 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.6% 2.1% 3.1% 2.3% 12.3% 20.3% 20.1% 20.1%   Credit score (0-100)   62 67 55 64 18 5 6 6   Credit rating   BBB A BBB BBB BB B B B   Credit limit (kDKK)   0.0 0.1 0.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   484 513 529 815 3,190 -55.7 0.0 0.0   EBITDA   380 409 471 750 2,877 -71.2 0.0 0.0   EBIT   266 295 354 633 2,877 -71.2 0.0 0.0   Pre-tax profit (PTP)   185.0 215.0 276.0 572.0 3,026.0 62.6 0.0 0.0   Net earnings   139.0 162.0 214.0 438.0 2,493.0 48.8 0.0 0.0   Pre-tax profit without non-rec. items   185 215 276 572 3,026 62.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,693 5,579 5,591 5,475 0.0 0.0 0.0 0.0   Shareholders equity total   532 694 909 1,347 3,840 3,888 63.3 63.3   Interest-bearing liabilities   4,610 4,484 3,799 3,705 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,866 6,008 5,718 5,781 3,922 3,905 63.3 63.3   Net Debt   4,437 4,057 3,674 3,424 -133 -31.1 -63.3 -63.3     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   484 513 529 815 3,190 -55.7 0.0 0.0   Gross profit growth   -3.8% 6.0% 3.1% 54.1% 291.4% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   5,866 6,008 5,718 5,781 3,922 3,905 63 63   Balance sheet change%   -0.2% 2.4% -4.8% 1.1% -32.2% -0.4% -98.4% 0.0%   Added value   380.0 409.0 471.0 750.0 2,994.0 -71.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -228 -228 -105 -233 -5,475 0 0 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 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   55.0% 57.5% 66.9% 77.7% 90.2% 127.7% 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 %   4.5% 5.0% 6.0% 11.0% 63.6% 1.6% 0.0% 0.0%   ROI %   4.6% 5.1% 6.3% 11.5% 65.1% 1.6% 0.0% 0.0%   ROE %   30.0% 26.4% 26.7% 38.8% 96.1% 1.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   9.1% 11.6% 15.9% 23.3% 97.9% 99.6% 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, %   1,167.6% 991.9% 780.0% 456.5% -4.6% 43.7% 0.0% 0.0%   Gearing %   866.5% 646.1% 417.9% 275.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.8% 1.9% 1.6% 3.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.2 0.1 0.1 47.8 229.7 0.0 0.0   Current Ratio   0.1 0.2 0.1 0.1 47.8 229.7 0.0 0.0   Cash and cash equivalent   173.0 427.0 125.0 281.0 133.0 31.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -2,030.0 -1,955.0 -1,941.0 -1,744.0 3,838.0 3,888.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   380 409 471 750 2,994 -71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   380 409 471 750 2,877 -71 0 0   EBIT / employee   266 295 354 633 2,877 -71 0 0   Net earnings / employee   139 162 214 438 2,493 49 0 0