Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B10 MARKETING A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   1.9% 1.9% 2.6% 1.3% 1.1% 1.1% 15.2% 14.9%   Credit score (0-100)   72 72 61 80 84 82 13 14   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   0.6 0.9 0.0 75.1 195.5 108.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,048 1,897 1,740 3,128 4,255 3,007 0.0 0.0   EBITDA   299 239 9.4 1,160 2,148 1,011 0.0 0.0   EBIT   299 239 9.4 1,160 2,148 1,011 0.0 0.0   Pre-tax profit (PTP)   300.2 238.2 1.2 1,148.5 2,139.3 978.8 0.0 0.0   Net earnings   230.7 182.2 -1.6 893.6 1,666.4 761.3 0.0 0.0   Pre-tax profit without non-rec. items   300 238 1.2 1,149 2,139 979 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   619 460 306 742 581 422 0.0 0.0   Shareholders equity total   1,455 1,437 1,235 1,929 2,595 1,656 281 281   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,699 2,959 2,330 4,190 4,681 3,784 281 281   Net Debt   -638 -1,338 -926 -2,273 -2,152 -1,531 -281 -281     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,048 1,897 1,740 3,128 4,255 3,007 0.0 0.0   Gross profit growth   -17.3% -7.4% -8.3% 79.8% 36.0% -29.3% -100.0% 0.0%   Employees   9 9 8 8 9 10 0 0   Employee growth %   0.0% 0.0% -11.1% 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)   2,699 2,959 2,330 4,190 4,681 3,784 281 281   Balance sheet change%   2.6% 9.6% -21.2% 79.8% 11.7% -19.2% -92.6% 0.0%   Added value   299.0 239.1 9.4 1,160.0 2,147.6 1,010.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -99 -159 -154 437 -161 -159 -422 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   14.6% 12.6% 0.5% 37.1% 50.5% 33.6% 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 %   11.3% 8.5% 0.4% 35.6% 48.5% 24.1% 0.0% 0.0%   ROI %   20.1% 15.3% 0.7% 61.9% 83.4% 41.9% 0.0% 0.0%   ROE %   16.0% 12.6% -0.1% 56.5% 73.7% 35.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   53.9% 48.6% 53.0% 46.0% 55.4% 43.8% 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, %   -213.3% -559.7% -9,867.7% -196.0% -100.2% -151.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.6 1.8 2.3 1.9 3.0 2.0 0.0 0.0   Current Ratio   1.6 1.8 2.3 1.9 3.0 2.0 0.0 0.0   Cash and cash equivalent   637.9 1,337.9 926.0 2,273.3 2,152.4 1,531.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   742.0 1,059.7 1,074.5 1,575.9 2,667.8 1,622.2 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   33 27 1 145 239 101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 27 1 145 239 101 0 0   EBIT / employee   33 27 1 145 239 101 0 0   Net earnings / employee   26 20 -0 112 185 76 0 0