Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

2xBLIK 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   6.2% 8.4% 4.3% 3.4% 5.8% 16.9% 19.5% 19.5%   Credit score (0-100)   39 30 48 53 39 9 6 6   Credit rating   BBB BB BBB BBB BBB BB B B   Credit limit (kDKK)   0.0 0.0 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)  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   2,989 1,565 1,888 3,127 648 -132 0.0 0.0   EBITDA   906 613 527 1,279 -246 -364 0.0 0.0   EBIT   860 578 473 1,191 -273 -364 0.0 0.0   Pre-tax profit (PTP)   857.8 565.7 468.8 1,185.8 -285.0 -366.0 0.0 0.0   Net earnings   666.2 436.5 360.8 917.4 -275.2 -366.0 0.0 0.0   Pre-tax profit without non-rec. items   858 566 469 1,186 -285 -366 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   17.2 24.5 71.2 156 0.0 0.0 0.0 0.0   Shareholders equity total   716 416 577 1,294 119 53.3 3.3 3.3   Interest-bearing liabilities   0.0 262 330 362 426 153 0.0 0.0   Balance sheet total (assets)   1,788 1,406 1,810 2,375 691 255 3.3 3.3   Net Debt   -731 -211 -98.2 -709 -33.5 8.2 -3.3 -3.3     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   2,989 1,565 1,888 3,127 648 -132 0.0 0.0   Gross profit growth   0.0% -47.6% 20.7% 65.6% -79.3% 0.0% 0.0% 0.0%   Employees   3 2 2 4 2 1 0 0   Employee growth %   0.0% -33.3% 0.0% 100.0% -50.0% -50.0% -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)   1,788 1,406 1,810 2,375 691 255 3 3   Balance sheet change%   0.0% -21.3% 28.7% 31.3% -70.9% -63.1% -98.7% 0.0%   Added value   906.4 613.1 526.9 1,278.7 -185.3 -364.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -28 -7 -3 -182 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  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 (%)   28.8% 36.9% 25.1% 38.1% -42.1% 276.6% 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 %   48.1% 36.2% 29.6% 57.5% -17.8% -76.4% 0.0% 0.0%   ROI %   116.0% 81.3% 59.9% 93.5% -24.7% -96.1% 0.0% 0.0%   ROE %   93.0% 77.1% 72.6% 98.0% -38.9% -424.1% 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 %   40.1% 29.6% 31.9% 54.5% 17.3% 20.9% 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, %   -80.7% -34.5% -18.6% -55.4% 13.6% -2.2% 0.0% 0.0%   Gearing %   0.0% 63.0% 57.1% 27.9% 357.4% 286.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 9.1% 2.2% 4.9% 3.1% 1.7% 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   1.7 1.4 1.4 2.1 1.2 1.3 0.0 0.0   Current Ratio   1.7 1.4 1.4 2.1 1.2 1.3 0.0 0.0   Cash and cash equivalent   731.1 473.5 427.8 1,070.5 459.8 144.7 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   724.0 393.1 506.6 1,148.6 115.8 53.3 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  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   302 307 263 320 -93 -364 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   302 307 263 320 -123 -364 0 0   EBIT / employee   287 289 237 298 -136 -364 0 0   Net earnings / employee   222 218 180 229 -138 -366 0 0