Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLIKTUDEN EJENDOMME 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   2.2% 2.2% 2.3% 5.4% 20.8% 29.4% 19.3% 19.3%   Credit score (0-100)   68 68 67 43 5 1 6 6   Credit rating   BBB BBB BBB BBB B C B B   Credit limit (kDKK)   0.0 0.1 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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   299 299 133 91.3 19.0 -46.1 0.0 0.0   EBITDA   299 156 133 91.3 19.0 -46.1 0.0 0.0   EBIT   256 123 100 -316 19.0 -46.1 0.0 0.0   Pre-tax profit (PTP)   212.6 87.1 80.1 -329.7 -92.9 -36.8 0.0 0.0   Net earnings   182.4 20.9 62.6 -257.0 -119.3 -36.8 0.0 0.0   Pre-tax profit without non-rec. items   213 87.1 80.1 -330 -92.9 -36.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   3,389 1,894 1,861 1,453 0.0 0.0 0.0 0.0   Shareholders equity total   1,511 1,532 1,294 1,037 918 531 31.2 31.2   Interest-bearing liabilities   1,750 990 1,075 889 0.0 86.2 0.0 0.0   Balance sheet total (assets)   3,389 2,639 2,463 1,944 950 635 31.2 31.2   Net Debt   1,750 388 472 544 -748 -544 -31.2 -31.2     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   299 299 133 91.3 19.0 -46.1 0.0 0.0   Gross profit growth   0.0% -0.0% -55.4% -31.5% -79.2% 0.0% 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)   3,389 2,639 2,463 1,944 950 635 31 31   Balance sheet change%   0.0% -22.1% -6.7% -21.1% -51.1% -33.2% -95.1% 0.0%   Added value   298.8 156.0 133.3 91.3 426.6 -46.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,346 -1,528 -66 -815 -1,453 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 2.0 3.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   85.9% 41.1% 75.1% -346.4% 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 %   7.6% 4.1% 3.9% -14.3% 5.4% -3.4% 0.0% 0.0%   ROI %   7.8% 4.2% 4.0% -14.5% 0.3% -3.5% 0.0% 0.0%   ROE %   12.1% 1.4% 4.4% -22.0% -12.2% -5.1% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   44.6% 58.0% 52.6% 53.4% 96.6% 83.6% 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, %   585.7% 248.7% 354.5% 595.9% -3,938.8% 1,180.1% 0.0% 0.0%   Gearing %   115.8% 64.7% 83.0% 85.7% 0.0% 16.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 2.6% 1.9% 1.5% 22.0% 23.2% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.0 4.6 2.0 2.4 29.3 6.1 0.0 0.0   Current Ratio   0.0 4.6 2.0 2.4 29.3 6.1 0.0 0.0   Cash and cash equivalent   0.0 602.3 602.1 344.4 748.2 629.7 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   -488.3 581.7 294.1 285.7 918.0 531.2 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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