Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLUEPACK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 2.4% 3.0% 2.2% 1.5% 1.7% 8.4% 8.4%   Credit score (0-100)   76 63 56 65 75 73 29 29   Credit rating   A BBB BBB BBB A A BB BB   Credit limit (kDKK)   14.3 0.1 0.0 0.3 33.0 16.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,987 6,890 8,043 10,118 6,608 9,893 0.0 0.0   EBITDA   3,105 3,258 4,411 6,271 2,876 5,963 0.0 0.0   EBIT   2,592 2,779 4,057 6,054 2,625 5,648 0.0 0.0   Pre-tax profit (PTP)   2,457.7 3,329.8 4,646.8 6,700.0 3,670.8 5,815.4 0.0 0.0   Net earnings   1,967.7 2,679.3 3,729.3 5,245.2 3,100.5 4,539.9 0.0 0.0   Pre-tax profit without non-rec. items   2,458 3,330 4,647 6,700 3,671 5,815 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   915 449 94.6 178 315 0.0 0.0 0.0   Shareholders equity total   5,458 6,321 6,829 6,828 7,213 9,907 6,610 6,610   Interest-bearing liabilities   7,758 2,805 200 3,259 5,026 320 0.0 0.0   Balance sheet total (assets)   17,016 15,462 16,110 13,459 15,015 14,622 6,610 6,610   Net Debt   7,736 2,786 193 3,243 5,024 236 -6,610 -6,610     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,987 6,890 8,043 10,118 6,608 9,893 0.0 0.0   Gross profit growth   16.1% -1.4% 16.7% 25.8% -34.7% 49.7% -100.0% 0.0%   Employees   9 8 8 8 9 8 0 0   Employee growth %   -18.2% -11.1% 0.0% 0.0% 12.5% -11.1% -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)   17,016 15,462 16,110 13,459 15,015 14,622 6,610 6,610   Balance sheet change%   -13.0% -9.1% 4.2% -16.5% 11.6% -2.6% -54.8% 0.0%   Added value   3,104.8 3,258.1 4,411.3 6,270.9 2,841.7 5,963.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -878 -944 -709 -133 -113 -631 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   37.1% 40.3% 50.4% 59.8% 39.7% 57.1% 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 %   16.8% 22.6% 30.6% 46.6% 27.7% 41.9% 0.0% 0.0%   ROI %   21.5% 32.4% 59.5% 80.4% 35.3% 55.1% 0.0% 0.0%   ROE %   36.7% 45.5% 56.7% 76.8% 44.2% 53.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   32.1% 40.9% 42.4% 50.7% 48.0% 67.8% 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, %   249.1% 85.5% 4.4% 51.7% 174.7% 4.0% 0.0% 0.0%   Gearing %   142.1% 44.4% 2.9% 47.7% 69.7% 3.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 6.5% 11.9% 10.8% 6.5% 14.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.7 0.6 0.5 0.4 0.7 0.0 0.0   Current Ratio   1.3 1.4 1.6 1.7 1.5 2.7 0.0 0.0   Cash and cash equivalent   22.4 19.5 7.4 16.1 2.1 84.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,888.7 3,858.8 5,190.7 4,656.5 3,672.9 8,019.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   345 407 551 784 316 745 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   345 407 551 784 320 745 0 0   EBIT / employee   288 347 507 757 292 706 0 0   Net earnings / employee   219 335 466 656 345 567 0 0