Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blue-vent Europe 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   7.4% 4.5% 2.3% 3.1% 5.9% 10.3% 8.8% 8.6%   Credit score (0-100)   34 48 65 55 39 23 28 28   Credit rating   BBB BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 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   1,047 4,200 4,187 3,282 2,933 1,585 0.0 0.0   EBITDA   235 3,350 1,742 744 73.3 -980 0.0 0.0   EBIT   235 3,350 1,742 744 73.3 -980 0.0 0.0   Pre-tax profit (PTP)   284.1 3,571.3 1,416.5 1,017.2 287.4 -941.6 0.0 0.0   Net earnings   220.4 2,784.8 1,096.7 792.9 223.9 -734.4 0.0 0.0   Pre-tax profit without non-rec. items   284 3,571 1,416 1,017 287 -942 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 0.0 0.0 0.0 0.0   Shareholders equity total   -48.5 2,736 3,833 4,626 4,850 4,115 4,065 4,065   Interest-bearing liabilities   1,009 321 116 52.4 22.5 40.7 0.0 0.0   Balance sheet total (assets)   3,866 4,682 5,734 5,957 5,835 4,482 4,065 4,065   Net Debt   -2,486 -3,042 -3,498 -3,005 -3,869 -2,279 -4,065 -4,065     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   1,047 4,200 4,187 3,282 2,933 1,585 0.0 0.0   Gross profit growth   106.3% 301.2% -0.3% -21.6% -10.6% -45.9% -100.0% 0.0%   Employees   2 2 3 3 3 3 0 0   Employee growth %   100.0% 0.0% 50.0% 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)   3,866 4,682 5,734 5,957 5,835 4,482 4,065 4,065   Balance sheet change%   22.0% 21.1% 22.5% 3.9% -2.0% -23.2% -9.3% 0.0%   Added value   235.1 3,350.1 1,742.3 743.6 73.3 -980.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   22.5% 79.8% 41.6% 22.7% 2.5% -61.8% 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 %   7.8% 83.1% 33.5% 17.7% 5.0% -17.2% 0.0% 0.0%   ROI %   47.6% 173.3% 49.1% 23.8% 6.1% -19.7% 0.0% 0.0%   ROE %   6.3% 84.4% 33.4% 18.7% 4.7% -16.4% 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 %   -1.2% 58.4% 66.9% 77.7% 83.1% 91.8% 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, %   -1,057.4% -90.8% -200.8% -404.1% -5,278.8% 232.5% 0.0% 0.0%   Gearing %   -2,080.8% 11.7% 3.0% 1.1% 0.5% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.3% 149.0% 18.8% 13.4% 172.4% 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   1.0 2.5 3.1 4.5 5.9 12.2 0.0 0.0   Current Ratio   1.0 2.5 3.1 4.5 5.9 12.2 0.0 0.0   Cash and cash equivalent   3,494.5 3,362.8 3,614.0 3,057.4 3,891.7 2,319.2 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   -48.5 2,793.1 3,872.1 4,625.9 4,849.8 4,115.5 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   118 1,675 581 248 24 -327 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   118 1,675 581 248 24 -327 0 0   EBIT / employee   118 1,675 581 248 24 -327 0 0   Net earnings / employee   110 1,392 366 264 75 -245 0 0