Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Atelier Bloch 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   9.6% 12.3% 11.0% 8.8% 7.5% 12.0% 18.5% 18.5%   Credit score (0-100)   27 20 22 27 32 19 8 8   Credit rating   BB BB BB BB BB 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   520 57.2 108 202 187 250 0.0 0.0   EBITDA   60.4 -119 -22.7 29.9 -45.3 61.7 0.0 0.0   EBIT   60.4 -119 -22.7 29.9 -45.3 61.7 0.0 0.0   Pre-tax profit (PTP)   58.8 -120.6 -23.2 28.4 -45.4 61.9 0.0 0.0   Net earnings   44.4 -120.6 -23.2 24.8 -45.4 61.9 0.0 0.0   Pre-tax profit without non-rec. items   58.8 -121 -23.2 28.4 -45.4 61.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   295 121 97.3 122 26.7 88.6 48.6 48.6   Interest-bearing liabilities   0.0 35.5 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   388 181 126 171 68.1 151 48.6 48.6   Net Debt   -368 -117 -86.1 -132 -29.6 -129 -48.6 -48.6     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   520 57.2 108 202 187 250 0.0 0.0   Gross profit growth   -2.4% -89.0% 88.9% 87.5% -7.5% 33.7% -100.0% 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)   388 181 126 171 68 151 49 49   Balance sheet change%   -8.4% -53.4% -30.2% 35.3% -60.1% 122.4% -67.9% 0.0%   Added value   60.4 -119.5 -22.7 29.9 -45.3 61.7 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 -1.0 -2.0 1.0 -1.0 1.0 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 (%)   11.6% -209.0% -21.0% 14.8% -24.2% 24.6% 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 %   15.0% -42.0% -14.8% 20.2% -37.9% 56.4% 0.0% 0.0%   ROI %   20.4% -53.0% -17.9% 27.4% -60.7% 107.4% 0.0% 0.0%   ROE %   14.8% -58.0% -21.3% 22.6% -61.0% 107.3% 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 %   76.1% 66.7% 77.2% 71.6% 39.3% 58.5% 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, %   -608.8% 97.8% 379.4% -440.8% 65.3% -209.0% 0.0% 0.0%   Gearing %   0.0% 29.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.4% 3.3% 0.0% 0.0% 0.0% 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   4.2 3.0 4.4 3.5 1.6 2.4 0.0 0.0   Current Ratio   4.2 3.0 4.4 3.5 1.6 2.4 0.0 0.0   Cash and cash equivalent   367.8 152.4 86.1 131.8 29.6 128.9 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   295.2 111.8 97.3 122.1 26.6 88.6 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   60 -119 -23 30 -45 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   60 -119 -23 30 -45 62 0 0   EBIT / employee   60 -119 -23 30 -45 62 0 0   Net earnings / employee   44 -121 -23 25 -45 62 0 0