Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLAK HOLDING ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 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% 0.4% 0.4%   Bankruptcy risk   0.8% 1.2% 0.6% 0.6% 0.7% 0.6% 7.3% 7.3%   Credit score (0-100)   92 84 98 96 94 96 33 33   Credit rating   A A AA AA AA AA BBB BBB   Credit limit (kDKK)   1,616.4 1,333.4 4,313.9 4,028.0 4,072.7 4,757.0 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2.2 -31.8 -6.4 -39.5 -33.7 -20.9 0.0 0.0   EBITDA   2.2 -31.8 -6.4 -39.5 -33.7 -20.9 0.0 0.0   EBIT   2.2 -31.8 -6.4 -39.5 -33.7 -20.9 0.0 0.0   Pre-tax profit (PTP)   5,789.7 29,853.6 795.1 2,123.9 1,776.8 2,989.0 0.0 0.0   Net earnings   5,736.2 29,802.3 739.1 1,962.1 1,956.7 2,628.0 0.0 0.0   Pre-tax profit without non-rec. items   5,790 29,854 795 2,124 1,777 2,989 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   19,969 43,517 44,256 42,218 43,561 44,189 39,938 39,938   Interest-bearing liabilities   8.2 528 8.2 43.0 32.7 32.7 0.0 0.0   Balance sheet total (assets)   20,046 44,190 44,385 42,482 43,607 44,404 39,938 39,938   Net Debt   -965 -14,394 -6,556 -6,809 -5,170 -10,747 -39,938 -39,938     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   2.2 -31.8 -6.4 -39.5 -33.7 -20.9 0.0 0.0   Gross profit growth   0.0% 0.0% 80.0% -521.3% 14.7% 38.1% 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)   20,046 44,190 44,385 42,482 43,607 44,404 39,938 39,938   Balance sheet change%   32.5% 120.4% 0.4% -4.3% 2.6% 1.8% -10.1% 0.0%   Added value   2.2 -31.8 -6.4 -39.5 -33.7 -20.9 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   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   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 %   33.0% 93.1% 1.9% 5.1% 16.4% 6.8% 0.0% 0.0%   ROI %   33.0% 93.5% 1.9% 5.1% 16.4% 6.8% 0.0% 0.0%   ROE %   32.7% 93.9% 1.7% 4.5% 4.6% 6.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   99.6% 98.5% 99.7% 99.4% 99.9% 99.5% 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, %   -44,202.8% 45,245.6% 103,068.7% 17,228.8% 15,343.8% 51,505.9% 0.0% 0.0%   Gearing %   0.0% 1.2% 0.0% 0.1% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   112.9% 23.2% 12.2% 354.4% 13,946.9% 19.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   101.8 23.9 136.5 77.5 575.0 117.4 0.0 0.0   Current Ratio   101.8 23.9 136.5 77.5 575.0 117.4 0.0 0.0   Cash and cash equivalent   972.7 14,921.7 6,564.4 6,852.0 5,203.1 10,779.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   7,771.6 12,459.4 11,242.2 13,428.8 22,575.3 25,044.8 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 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 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