Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLITEK A/S 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 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% 2.7% 2.7%   Bankruptcy risk   2.7% 1.3% 1.0% 2.8% 2.8% 2.1% 4.2% 4.1%   Credit score (0-100)   62 81 86 58 59 66 48 49   Credit rating   BBB A A BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 181.1 744.4 0.0 0.0 0.9 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   0 0 0 0 0 0 0 0   Gross profit   13,656 13,727 13,268 10,676 10,723 13,670 0.0 0.0   EBITDA   2,347 2,327 2,396 1,101 1,072 3,411 0.0 0.0   EBIT   2,347 2,327 2,396 1,101 1,072 3,411 0.0 0.0   Pre-tax profit (PTP)   2,148.3 2,127.2 2,221.6 923.6 870.4 3,252.1 0.0 0.0   Net earnings   1,670.6 1,647.8 1,727.4 707.4 672.7 2,526.7 0.0 0.0   Pre-tax profit without non-rec. items   2,148 2,127 2,222 924 870 3,252 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   1,721 1,673 1,751 1,278 934 588 0.0 0.0   Shareholders equity total   7,172 7,519 7,947 7,354 6,727 8,954 7,454 7,454   Interest-bearing liabilities   0.0 0.0 0.0 21.9 2,401 11.3 0.0 0.0   Balance sheet total (assets)   36,436 24,381 25,956 28,302 29,964 34,560 7,454 7,454   Net Debt   -2,592 -1,579 -4,807 -466 799 -722 -7,324 -7,324     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   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   13,656 13,727 13,268 10,676 10,723 13,670 0.0 0.0   Gross profit growth   22.5% 0.5% -3.3% -19.5% 0.4% 27.5% -100.0% 0.0%   Employees   73 70 61 62 62 65 0 0   Employee growth %   5.8% -4.1% -12.9% 1.6% 0.0% 4.8% -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)   36,436 24,381 25,956 28,302 29,964 34,560 7,454 7,454   Balance sheet change%   47.6% -33.1% 6.5% 9.0% 5.9% 15.3% -78.4% 0.0%   Added value   2,347.2 2,327.2 2,396.1 1,101.1 1,071.7 3,410.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   123 29 341 -587 -430 -443 -588 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  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 %   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 (%)   17.2% 17.0% 18.1% 10.3% 10.0% 25.0% 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 %   7.7% 7.6% 9.5% 3.9% 3.6% 10.8% 0.0% 0.0%   ROI %   31.5% 25.8% 24.4% 11.1% 11.0% 32.1% 0.0% 0.0%   ROE %   26.4% 22.4% 22.3% 9.2% 9.6% 32.2% 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 %   19.7% 30.8% 30.6% 26.0% 22.5% 25.9% 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, %   -110.4% -67.8% -200.6% -42.3% 74.6% -21.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.3% 35.7% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   609.8% 0.0% 1,577,314.3% 1,139.0% 15.6% 18.3% 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   1.1 1.2 1.2 1.1 1.2 1.3 0.0 0.0   Current Ratio   1.2 1.5 1.5 1.4 1.5 1.6 0.0 0.0   Cash and cash equivalent   2,591.7 1,579.0 4,806.7 488.0 1,601.5 733.3 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   6,725.6 7,288.0 7,807.7 6,970.0 9,418.6 12,933.0 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 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   0 0 0 0 0 0 0 0   Added value / employee   32 33 39 18 17 52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   32 33 39 18 17 52 0 0   EBIT / employee   32 33 39 18 17 52 0 0   Net earnings / employee   23 24 28 11 11 39 0 0