CVR number 39805189
Industry 62.0100 Computer programming activities

Balloon IT ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2019
2020/1
2020
2021/1
2021
2022/1
2022
2023/1
2023
2024/1
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  10.2% 8.8% 8.1% 8.0% 9.1%  
Credit score (0-100)  25 28 29 30 26  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/1
2020
2021/1
2021
2022/1
2022
2023/1
2023
2024/1
Net sales  32 30 39 44 44  
Gross profit  24.3 25.1 31.8 36.6 27.4  
EBITDA  24.3 25.1 31.8 36.6 27.4  
EBIT  24.3 25.1 31.8 36.6 27.4  
Pre-tax profit (PTP)  24.3 25.1 31.8 36.6 27.4  
Net earnings  18.9 19.6 24.8 28.5 11.0  
Pre-tax profit without non-rec. items  24.3 25.1 31.8 36.6 27.4  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/1
2020
2021/1
2021
2022/1
2022
2023/1
2023
2024/1
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  18.9 38.5 70.3 98.9 89.8  
Interest-bearing liabilities  10.0 10.0 10.0 10.0 10.0  
Balance sheet total (assets)  42.1 66.6 95.8 142 110  
Net Debt  -4.6 -19.5 -36.9 -77.9 -42.5  
 
See the entire balance sheet

Volume 
2019
2020/1
2020
2021/1
2021
2022/1
2022
2023/1
2023
2024/1
Net sales  32 30 39 44 44  
Net sales growth  0.0% -6.4% 31.7% 11.7% -0.3%  
Gross profit  24.3 25.1 31.8 36.6 27.4  
Gross profit growth  0.0% 3.5% 26.6% 14.9% -25.1%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  42 67 96 142 110  
Balance sheet change%  0.0% 58.1% 43.8% 48.7% -22.9%  
Added value  24.3 25.1 31.8 36.6 27.4  
Added value %  76.6% 84.7% 81.4% 83.8% 62.9%  
Investments  0 0 0 0 0  
Net sales trend  0.0 -1.0 1.0 2.0 -1.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2019
2020/1
2020
2021/1
2021
2022/1
2022
2023/1
2023
2024/1
EBITDA %  76.6% 84.7% 81.4% 83.8% 62.9%  
EBIT %  76.6% 84.7% 81.4% 83.8% 62.9%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  59.7% 66.0% 63.5% 65.3% 25.2%  
Profit before depreciation and extraordinary items %  59.7% 66.0% 63.5% 65.3% 25.2%  
Pre tax profit less extraordinaries %  76.6% 84.7% 81.4% 83.8% 62.9%  
ROA %  57.6% 46.2% 39.2% 30.7% 21.7%  
ROI %  83.9% 64.9% 49.4% 38.6% 26.2%  
ROE %  100.0% 68.2% 45.6% 33.7% 11.6%  

Solidity 
2019
2020/1
2020
2021/1
2021
2022/1
2022
2023/1
2023
2024/1
Equity ratio %  45.0% 57.9% 73.4% 69.4% 81.8%  
Relative indebtedness %  73.1% 94.6% 65.2% 99.8% 46.0%  
Relative net indebtedness %  27.1% -4.9% -55.0% -101.5% -74.7%  
Net int. bear. debt to EBITDA, %  -18.9% -77.7% -116.2% -213.0% -155.3%  
Gearing %  52.8% 25.9% 14.2% 10.1% 11.1%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/1
2020
2021/1
2021
2022/1
2022
2023/1
2023
2024/1
Quick Ratio  1.8 2.4 3.8 3.3 5.5  
Current Ratio  1.8 2.4 3.8 3.3 5.5  
Cash and cash equivalent  14.6 29.5 46.9 87.9 52.5  

Capital use efficiency 
2019
2020/1
2020
2021/1
2021
2022/1
2022
2023/1
2023
2024/1
Trade debtors turnover (days)  316.8 456.2 456.2 456.2 456.2  
Trade creditors turnover (days)  0.0 15.6 0.0 0.0 0.0  
Current assets / Net sales %  132.8% 224.4% 245.1% 326.3% 252.3%  
Net working capital  18.9 38.5 70.3 98.9 89.8  
Net working capital %  59.7% 129.9% 180.0% 226.5% 206.4%  

Employee efficiency 
2019
2020/1
2020
2021/1
2021
2022/1
2022
2023/1
2023
2024/1
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0