Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLOCKTECH ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   12.3% 8.4% 6.1% 9.2% 9.0% 7.2% 18.3% 17.9%   Credit score (0-100)   20 30 38 25 26 33 8 8   Credit rating   BB BB BBB BB BB BBB 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 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   1,686 0 0 0 0 0 0 0   Gross profit   1,326 1,123 2,009 229 253 9.8 0.0 0.0   EBITDA   195 179 745 -502 -279 -90.3 0.0 0.0   EBIT   192 167 745 -502 -279 -90.3 0.0 0.0   Pre-tax profit (PTP)   115.5 195.0 728.8 -571.5 -95.5 -89.3 0.0 0.0   Net earnings   81.0 157.0 564.6 -460.5 -63.1 -76.2 0.0 0.0   Pre-tax profit without non-rec. items   115 195 729 -571 -95.5 -89.3 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   11.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   222 379 944 483 420 344 304 304   Interest-bearing liabilities   0.0 0.0 0.0 107 637 675 0.0 0.0   Balance sheet total (assets)   1,914 605 1,769 758 1,712 1,063 304 304   Net Debt   -163 -242 -733 -52.1 563 667 -304 -304     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   1,686 0 0 0 0 0 0 0   Net sales growth   60.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,326 1,123 2,009 229 253 9.8 0.0 0.0   Gross profit growth   55.1% -15.3% 78.9% -88.6% 10.7% -96.1% -100.0% 0.0%   Employees   0 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)   1,914 605 1,769 758 1,712 1,063 304 304   Balance sheet change%   101.0% -68.4% 192.7% -57.2% 125.8% -37.9% -71.4% 0.0%   Added value   195.4 179.1 744.7 -501.5 -278.9 -90.3 0.0 0.0   Added value %   11.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -23 0 0 0 0 0 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 -3.0 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 %   11.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   11.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   14.4% 14.9% 37.1% -219.4% -110.2% -922.8% 0.0% 0.0%   Net Earnings %   4.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   6.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   13.4% 15.6% 62.8% -39.7% -7.5% -6.4% 0.0% 0.0%   ROI %   105.4% 65.5% 112.6% -65.4% -11.2% -8.6% 0.0% 0.0%   ROE %   44.6% 52.2% 85.4% -64.5% -14.0% -19.9% 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 %   11.6% 62.7% 53.3% 63.8% 24.5% 32.4% 100.0% 100.0%   Relative indebtedness %   100.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   90.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -83.6% -135.0% -98.4% 10.4% -201.8% -739.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 22.1% 151.6% 196.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 131.5% 0.8% 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   1.1 2.2 2.1 2.6 1.3 1.4 0.0 0.0   Current Ratio   1.1 2.2 2.1 2.6 1.3 1.4 0.0 0.0   Cash and cash equivalent   163.5 241.8 733.0 158.8 74.2 7.6 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)   53.6 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 %   112.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   210.4 278.8 904.1 443.7 380.6 304.4 0.0 0.0   Net working capital %   12.5% 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   0 179 745 -502 -279 -90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 179 745 -502 -279 -90 0 0   EBIT / employee   0 167 745 -502 -279 -90 0 0   Net earnings / employee   0 157 565 -460 -63 -76 0 0