Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLACH HOLDING ApS - Group 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 N/A 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% 0.3% 0.3%   Bankruptcy risk   0.0% 2.2% 2.2% 2.0% 0.6% 0.6% 7.9% 7.8%   Credit score (0-100)   0 67 65 67 97 96 31 31   Credit rating   N/A BBB BBB A AA AA BB BB   Credit limit (kDKK)   0.0 0.9 0.9 4.6 5,468.8 6,123.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 33,783 40,305 41,645 39,223 39,021 0.0 0.0   EBITDA   0.0 7,696 9,865 10,762 12,968 12,600 0.0 0.0   EBIT   0.0 7,696 9,865 10,762 7,949 8,200 0.0 0.0   Pre-tax profit (PTP)   0.0 5,638.0 8,004.0 9,532.0 7,952.4 8,520.7 0.0 0.0   Net earnings   0.0 5,638.0 8,004.0 9,532.0 6,730.4 6,721.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 7,696 9,865 10,762 7,952 8,521 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 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 17,507 21,618 0.0 0.0   Shareholders equity total   0.0 19,402 27,295 36,714 42,820 49,607 25,603 25,603   Interest-bearing liabilities   0.0 0.0 0.0 0.0 6,951 1,507 0.0 0.0   Balance sheet total (assets)   0.0 59,728 72,601 92,887 93,895 95,165 25,603 25,603   Net Debt   0.0 0.0 0.0 0.0 2,371 -4,078 -25,603 -25,603     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 33,783 40,305 41,645 39,223 39,021 0.0 0.0   Gross profit growth   0.0% 0.0% 19.3% 3.3% -5.8% -0.5% -100.0% 0.0%   Employees   0 0 0 0 59 58 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -1.7% -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)   0 59,728 72,601 92,887 93,895 95,165 25,603 25,603   Balance sheet change%   0.0% 0.0% 21.6% 27.9% 1.1% 1.4% -73.1% 0.0%   Added value   0.0 7,696.0 9,865.0 10,762.0 7,949.0 12,599.6 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 59,656 1,813 -70,889 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 22.8% 24.5% 25.8% 20.3% 21.0% 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 %   0.0% 12.9% 14.9% 13.0% 9.3% 9.6% 0.0% 0.0%   ROI %   0.0% 12.9% 14.9% 13.0% 11.5% 15.3% 0.0% 0.0%   ROE %   0.0% 29.1% 34.3% 29.8% 17.0% 14.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 45.6% 52.1% 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, %   0.0% 0.0% 0.0% 0.0% 18.3% -32.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 16.2% 3.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 18.9% 12.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.6 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 4,580.1 5,584.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 0.0 0.0 0.0 -14,656.5 -14,604.8 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 N/A 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   0 0 0 0 135 217 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 220 217 0 0   EBIT / employee   0 0 0 0 135 141 0 0   Net earnings / employee   0 0 0 0 114 116 0 0