Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLC HOLDING ApS AF 2/10 2013 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1.3% 0.9% 0.9% 0.9% 1.0% 0.9% 11.0% 11.0%   Credit score (0-100)   81 89 87 89 85 90 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   192.7 1,314.3 1,349.4 1,668.3 1,363.2 2,112.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -6.6 -12.7 -13.5 -13.8 -15.1 -14.8 0.0 0.0   EBITDA   -6.6 -12.7 -13.5 -13.8 -15.1 -14.8 0.0 0.0   EBIT   -6.6 -12.7 -13.5 -13.8 -15.1 -14.8 0.0 0.0   Pre-tax profit (PTP)   127.4 1,005.6 1,740.5 2,163.4 3,237.1 2,666.0 0.0 0.0   Net earnings   128.8 1,008.4 1,743.2 2,166.2 3,241.0 2,669.3 0.0 0.0   Pre-tax profit without non-rec. items   127 1,006 1,741 2,163 3,237 2,666 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17,315 18,324 20,067 22,233 25,474 28,143 4,720 4,720   Interest-bearing liabilities   5.6 165 348 542 331 174 0.0 0.0   Balance sheet total (assets)   17,852 18,732 20,425 23,035 25,869 31,399 4,720 4,720   Net Debt   -5,941 -4,690 -4,494 -4,674 -4,497 -4,654 -4,720 -4,720     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -6.6 -12.7 -13.5 -13.8 -15.1 -14.8 0.0 0.0   Gross profit growth   15.2% -91.9% -6.6% -1.9% -10.0% 2.5% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,852 18,732 20,425 23,035 25,869 31,399 4,720 4,720   Balance sheet change%   -5.8% 4.9% 9.0% 12.8% 12.3% 21.4% -85.0% 0.0%   Added value   -6.6 -12.7 -13.5 -13.8 -15.1 -14.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 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 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   0.7% 17.3% 9.0% 10.0% 13.3% 9.4% 0.0% 0.0%   ROI %   0.8% 5.6% 9.1% 10.0% 13.4% 9.9% 0.0% 0.0%   ROE %   0.7% 5.7% 9.1% 10.2% 13.6% 10.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   97.0% 97.8% 98.2% 96.5% 98.5% 89.6% 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, %   90,020.2% 37,025.7% 33,289.8% 33,987.2% 29,732.8% 31,549.5% 0.0% 0.0%   Gearing %   0.0% 0.9% 1.7% 2.4% 1.3% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   136.2% 4.6% 11.2% 0.0% 1.7% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   12.2 13.1 14.7 7.1 13.3 2.5 0.0 0.0   Current Ratio   12.2 13.1 14.7 7.1 13.3 2.5 0.0 0.0   Cash and cash equivalent   5,947.0 4,854.3 4,842.1 5,216.0 4,828.3 4,827.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   151.0 137.1 99.1 93.7 75.2 62.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0