Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLUE WAVE 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 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% 1.8% 1.8%   Bankruptcy risk   2.4% 2.5% 2.7% 2.3% 0.6% 0.9% 6.6% 6.5%   Credit score (0-100)   65 64 60 63 96 86 36 37   Credit rating   BBB BBB BBB BBB AA A BBB BBB   Credit limit (kDKK)   0.1 0.1 0.0 0.3 1,722.9 895.3 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   20,695 20,353 16,853 23,445 26,412 23,594 0.0 0.0   EBITDA   2,937 2,018 1,032 4,257 5,042 1,320 0.0 0.0   EBIT   2,937 2,018 1,032 4,257 4,579 632 0.0 0.0   Pre-tax profit (PTP)   2,034.0 1,763.0 854.0 3,141.0 4,497.0 66.7 0.0 0.0   Net earnings   2,034.0 1,763.0 854.0 3,141.0 3,363.0 5.4 0.0 0.0   Pre-tax profit without non-rec. items   2,937 2,018 1,032 4,257 4,497 66.7 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   0.0 0.0 0.0 0.0 2,276 2,042 0.0 0.0   Shareholders equity total   9,354 9,116 8,370 10,011 10,823 8,611 7,011 7,011   Interest-bearing liabilities   0.0 0.0 0.0 0.0 5,000 7,640 0.0 0.0   Balance sheet total (assets)   22,408 20,310 17,696 22,531 28,025 24,799 7,011 7,011   Net Debt   0.0 0.0 0.0 0.0 4,973 7,619 -7,011 -7,011     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   20,695 20,353 16,853 23,445 26,412 23,594 0.0 0.0   Gross profit growth   15.5% -1.7% -17.2% 39.1% 12.7% -10.7% -100.0% 0.0%   Employees   42 43 37 40 47 49 0 0   Employee growth %   7.7% 2.4% -14.0% 8.1% 17.5% 4.3% -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)   22,408 20,310 17,696 22,531 28,025 24,799 7,011 7,011   Balance sheet change%   30.4% -9.4% -12.9% 27.3% 24.4% -11.5% -71.7% 0.0%   Added value   2,937.0 2,018.0 1,032.0 4,257.0 4,579.0 1,320.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -978 0 0 0 1,813 -922 -2,042 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 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 (%)   14.2% 9.9% 6.1% 18.2% 17.3% 2.7% 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 %   14.8% 9.4% 5.4% 21.2% 18.5% 3.0% 0.0% 0.0%   ROI %   18.0% 9.4% 5.4% 21.2% 24.3% 4.9% 0.0% 0.0%   ROE %   21.8% 19.1% 9.8% 34.2% 32.3% 0.1% 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 %   100.0% 100.0% 100.0% 100.0% 38.6% 34.7% 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, %   0.0% 0.0% 0.0% 0.0% 98.6% 577.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 46.2% 88.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 7.2% 11.6% 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   0.0 0.0 0.0 0.0 0.7 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.5 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 27.0 21.2 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   0.0 0.0 0.0 0.0 8,545.0 6,544.3 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   70 47 28 106 97 27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 47 28 106 107 27 0 0   EBIT / employee   70 47 28 106 97 13 0 0   Net earnings / employee   48 41 23 79 72 0 0 0