Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

blomus Copenhagen 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   9.2% 4.7% 14.8% 9.5% 9.3% 7.6% 12.2% 12.0%   Credit score (0-100)   28 47 14 24 26 31 19 20   Credit rating   BB BBB BB BB BB BB BB BB   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   2,420 2,442 1,206 2,493 2,597 2,462 0.0 0.0   EBITDA   804 909 -667 157 342 161 0.0 0.0   EBIT   798 902 -668 157 342 161 0.0 0.0   Pre-tax profit (PTP)   793.9 891.9 -687.7 144.4 330.2 155.7 0.0 0.0   Net earnings   613.2 691.5 -687.3 144.4 330.2 154.7 0.0 0.0   Pre-tax profit without non-rec. items   794 892 -688 144 330 156 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   8.2 1.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   933 1,624 937 1,081 1,411 1,566 1,516 1,516   Interest-bearing liabilities   0.0 0.0 0.0 175 12.2 1.4 0.0 0.0   Balance sheet total (assets)   1,416 2,087 1,829 2,222 2,051 2,268 1,516 1,516   Net Debt   -505 -501 -1,062 -1,267 -812 -1,071 -1,516 -1,516     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   2,420 2,442 1,206 2,493 2,597 2,462 0.0 0.0   Gross profit growth   36.3% 0.9% -50.6% 106.7% 4.2% -5.2% -100.0% 0.0%   Employees   0 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)   1,416 2,087 1,829 2,222 2,051 2,268 1,516 1,516   Balance sheet change%   125.2% 47.4% -12.4% 21.5% -7.7% 10.6% -33.1% 0.0%   Added value   804.1 908.6 -666.7 157.0 341.6 161.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -13 -3 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   2.0 3.0 -1.0 1.0 2.0 3.0 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 (%)   33.0% 36.9% -55.4% 6.3% 13.2% 6.6% 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 %   78.0% 51.5% -34.1% 7.8% 16.0% 7.5% 0.0% 0.0%   ROI %   127.4% 68.8% -47.9% 13.3% 25.5% 10.8% 0.0% 0.0%   ROE %   97.9% 54.1% -53.7% 14.3% 26.5% 10.4% 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 %   65.9% 77.8% 51.2% 48.7% 68.8% 69.1% 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, %   -62.9% -55.2% 159.4% -807.2% -237.8% -663.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 16.1% 0.9% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 14.4% 12.4% 87.2% 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   2.9 5.2 2.5 1.9 3.2 3.2 0.0 0.0   Current Ratio   2.9 5.2 2.5 1.9 3.2 3.2 0.0 0.0   Cash and cash equivalent   505.4 501.3 1,062.4 1,441.9 824.5 1,072.6 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   914.0 1,675.6 1,105.6 1,081.2 1,411.4 1,566.1 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   0 909 -667 157 342 161 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 909 -667 157 342 161 0 0   EBIT / employee   0 902 -668 157 342 161 0 0   Net earnings / employee   0 691 -687 144 330 155 0 0