TORBENS BLIK & VVS ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  8.0% 14.7% 6.5% 5.8% 6.6%  
Credit score (0-100)  32 14 35 39 35  
Credit rating  BB BB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  466 478 607 587 506  
EBITDA  19.9 15.4 142 91.6 33.3  
EBIT  -19.5 -24.1 103 84.3 -3.2  
Pre-tax profit (PTP)  -31.3 -34.4 99.1 72.1 -13.4  
Net earnings  -31.3 -34.4 99.1 62.0 -14.9  
Pre-tax profit without non-rec. items  -31.3 -34.4 99.1 72.1 -13.4  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  124 84.4 44.9 128 92.0  
Shareholders equity total  27.5 -6.9 92.2 154 139  
Interest-bearing liabilities  90.4 0.0 0.0 89.9 54.0  
Balance sheet total (assets)  342 440 333 398 338  

Net Debt  84.2 -23.9 -120 -62.7 11.7  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  466 478 607 587 506  
Gross profit growth  15.6% 2.4% 27.0% -3.3% -13.7%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  342 440 333 398 338  
Balance sheet change%  -14.3% 28.8% -24.5% 19.7% -15.2%  
Added value  19.9 15.4 142.4 123.8 33.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -79 -79 -79 76 -73  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 -3.0 1.0 2.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -4.2% -5.1% 17.0% 14.4% -0.6%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -5.3% -6.0% 26.4% 23.1% -0.8%  
ROI %  -15.6% -40.4% 223.2% 50.3% -1.4%  
ROE %  -72.5% -14.7% 37.2% 50.3% -10.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  8.0% -1.5% 27.7% 38.7% 41.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  422.2% -155.4% -84.6% -68.5% 35.2%  
Gearing %  328.7% 0.0% 0.0% 58.3% 38.7%  
Net interest  0 0 0 0 0  
Financing costs %  14.4% 23.4% 0.0% 27.7% 14.4%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.4 0.6 0.8 1.4 1.1  
Current Ratio  0.7 0.8 1.2 1.8 1.7  
Cash and cash equivalent  6.2 23.9 120.4 152.6 42.3  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -96.4 -91.3 47.3 115.6 101.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  20 15 142 124 33  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  20 15 142 92 33  
EBIT / employee  -20 -24 103 84 -3  
Net earnings / employee  -31 -34 99 62 -15