Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLOCK DANMARK ApS 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% 1.5% 1.5%   Bankruptcy risk   5.4% 20.6% 12.7% 11.1% 14.3% 14.2% 19.6% 19.6%   Credit score (0-100)   43 6 18 20 14 14 6 6   Credit rating   BBB B BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   953 169 881 1,057 1,052 1,080 0.0 0.0   EBITDA   113 -217 33.8 73.9 37.4 -78.4 0.0 0.0   EBIT   26.3 -303 33.8 73.9 37.4 -78.4 0.0 0.0   Pre-tax profit (PTP)   24.2 -305.6 32.6 69.9 33.7 -83.1 0.0 0.0   Net earnings   9.9 -305.6 32.6 69.9 33.7 -83.1 0.0 0.0   Pre-tax profit without non-rec. items   24.2 -306 32.6 69.9 33.7 -83.1 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   86.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   544 239 271 341 375 292 166 166   Interest-bearing liabilities   0.0 237 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   733 531 569 602 478 677 166 166   Net Debt   -535 -283 -450 -423 -414 -586 -166 -166     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   953 169 881 1,057 1,052 1,080 0.0 0.0   Gross profit growth   7.7% -82.3% 421.8% 20.0% -0.5% 2.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   733 531 569 602 478 677 166 166   Balance sheet change%   -4.6% -27.5% 7.2% 5.8% -20.7% 41.6% -75.5% 0.0%   Added value   112.7 -217.0 33.8 73.9 37.4 -78.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -173 -173 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 1.0 2.0 3.0 -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 %   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 (%)   2.8% -179.6% 3.8% 7.0% 3.6% -7.3% 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 %   3.5% -48.0% 6.1% 12.6% 6.9% -13.6% 0.0% 0.0%   ROI %   4.9% -59.0% 8.2% 21.6% 10.5% -23.5% 0.0% 0.0%   ROE %   1.8% -78.1% 12.8% 22.8% 9.4% -24.9% 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 %   74.3% 44.9% 47.7% 56.6% 78.4% 43.1% 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, %   -475.0% 130.6% -1,332.4% -572.6% -1,104.4% 748.3% 0.0% 0.0%   Gearing %   0.0% 99.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.9% 1.0% 0.0% 0.0% 0.0% 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   3.4 1.9 2.5 2.3 4.6 1.8 0.0 0.0   Current Ratio   3.4 1.9 2.5 2.3 4.6 1.8 0.0 0.0   Cash and cash equivalent   535.2 520.1 450.1 422.9 413.6 586.5 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   457.9 247.0 342.9 341.2 374.9 291.8 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 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   113 -217 34 74 37 -78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   113 -217 34 74 37 -78 0 0   EBIT / employee   26 -303 34 74 37 -78 0 0   Net earnings / employee   10 -306 33 70 34 -83 0 0