Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BERLOK REKLAMEBUREAU 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% 3.3% 3.3%   Bankruptcy risk   6.0% 5.5% 6.5% 2.7% 2.7% 2.0% 18.1% 17.9%   Credit score (0-100)   40 42 36 58 60 67 8 8   Credit rating   BBB BBB BBB BBB BBB A B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.3 -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   156 0 0 0 0 0 0 0   Gross profit   304 251 238 229 202 162 0.0 0.0   EBITDA   -256 -292 -245 -326 -145 162 0.0 0.0   EBIT   -298 -334 -286 -368 -298 9.0 0.0 0.0   Pre-tax profit (PTP)   -388.2 -368.3 -385.9 -445.2 -393.6 -134.9 0.0 0.0   Net earnings   -303.0 -287.6 -301.0 -347.3 -307.6 -105.5 0.0 0.0   Pre-tax profit without non-rec. items   -388 -368 -386 -445 -394 -135 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   1,301 1,259 1,217 6,750 6,597 6,444 0.0 0.0   Shareholders equity total   710 423 122 4,122 3,815 3,709 -808 -808   Interest-bearing liabilities   1,173 1,115 2,076 2,065 2,052 2,040 808 808   Balance sheet total (assets)   2,135 1,790 2,431 7,143 6,740 6,582 0.0 0.0   Net Debt   528 852 1,218 1,685 1,923 1,918 808 808     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   156 0 0 0 0 0 0 0   Net sales growth   -41.2% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   304 251 238 229 202 162 0.0 0.0   Gross profit growth   -24.1% -17.4% -5.5% -3.8% -11.8% -19.7% -100.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   2,135 1,790 2,431 7,143 6,740 6,582 0 0   Balance sheet change%   -14.0% -16.1% 35.8% 193.8% -5.6% -2.3% -100.0% 0.0%   Added value   -256.0 -291.9 -244.7 -326.1 -256.4 162.1 0.0 0.0   Added value %   -164.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -83 -84 -83 1,143 4,290 -264 -2,418 -4,316   Net sales trend   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 1.0 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 %   -164.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -190.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -97.8% -132.6% -120.4% -160.8% -147.7% 5.5% 0.0% 0.0%   Net Earnings %   -194.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -167.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -249.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -12.5% -16.5% -13.6% -7.5% -4.3% 0.1% 0.0% 0.0%   ROI %   -14.1% -18.9% -15.3% -7.8% -4.4% 0.1% 0.0% 0.0%   ROE %   -35.1% -50.8% -110.5% -16.4% -7.8% -2.8% 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 %   33.3% 23.6% 5.0% 57.7% 56.6% 56.4% -100.0% -100.0%   Relative indebtedness %   913.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   499.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -206.1% -292.0% -497.9% -516.6% -1,326.5% 1,183.2% 0.0% 0.0%   Gearing %   165.1% 263.6% 1,704.4% 50.1% 53.8% 55.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 3.9% 6.2% 4.2% 4.6% 7.1% 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   2.0 1.4 3.9 1.7 0.6 0.7 0.0 0.0   Current Ratio   2.0 1.4 3.9 1.7 0.6 0.7 0.0 0.0   Cash and cash equivalent   645.7 262.1 858.2 380.3 129.7 122.5 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)   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 %   534.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   407.5 161.5 902.2 155.3 -83.0 -64.8 -404.0 -404.0   Net working capital %   261.4% 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   156 0 0 0 0 0 0 0   Added value / employee   -256 -292 -245 -326 -256 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -256 -292 -245 -326 -145 0 0 0   EBIT / employee   -298 -334 -286 -368 -298 0 0 0   Net earnings / employee   -303 -288 -301 -347 -308 0 0 0