Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blaabjerg & Madsen 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   11.0% 6.6% 5.6% 3.5% 4.4% 6.4% 13.7% 13.5%   Credit score (0-100)   23 36 39 53 46 37 16 17   Credit rating   BB BBB BBB BBB BBB BBB 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)  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   2,416 2,571 3,994 2,859 3,160 1,183 0.0 0.0   EBITDA   99.0 -16.6 1,516 301 749 -147 0.0 0.0   EBIT   -174 -115 1,485 232 700 -147 0.0 0.0   Pre-tax profit (PTP)   -206.8 -219.8 1,432.8 227.5 725.2 -5.4 0.0 0.0   Net earnings   -211.7 -219.8 1,192.2 176.9 563.9 -5.5 0.0 0.0   Pre-tax profit without non-rec. items   -207 -220 1,433 227 725 -5.4 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   1,208 788 808 739 0.0 0.0 0.0 0.0   Shareholders equity total   728 509 1,701 1,878 2,324 1,074 904 904   Interest-bearing liabilities   651 1,454 581 269 8.8 0.0 0.0 0.0   Balance sheet total (assets)   3,166 2,791 3,365 2,494 3,094 1,329 904 904   Net Debt   585 -173 -1,449 -1,335 -2,380 -1,151 -904 -904     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   2,416 2,571 3,994 2,859 3,160 1,183 0.0 0.0   Gross profit growth   0.0% 6.4% 55.3% -28.4% 10.5% -62.6% -100.0% 0.0%   Employees   7 7 5 8 3 2 0 0   Employee growth %   0.0% 0.0% -28.6% 60.0% -62.5% -33.3% -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)   3,166 2,791 3,365 2,494 3,094 1,329 904 904   Balance sheet change%   0.0% -11.8% 20.6% -25.9% 24.1% -57.0% -32.0% 0.0%   Added value   99.0 -16.6 1,516.1 300.9 768.6 -147.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,074 -658 -11 -138 -789 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 1.0 2.0 3.0 -1.0 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 (%)   -7.2% -4.5% 37.2% 8.1% 22.1% -12.5% 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 %   -5.5% -3.9% 48.2% 7.9% 26.6% -0.2% 0.0% 0.0%   ROI %   -6.3% -4.9% 69.9% 10.5% 33.1% -0.3% 0.0% 0.0%   ROE %   -29.1% -35.5% 107.9% 9.9% 26.8% -0.3% 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 %   23.0% 18.2% 50.5% 75.3% 75.1% 80.8% 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, %   591.2% 1,045.8% -95.6% -443.8% -317.7% 780.9% 0.0% 0.0%   Gearing %   89.4% 286.0% 34.2% 14.3% 0.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.1% 10.0% 5.1% 1.1% 12.1% 0.4% 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   0.2 0.8 1.5 2.7 4.0 5.2 0.0 0.0   Current Ratio   0.4 0.9 1.5 2.8 4.0 5.2 0.0 0.0   Cash and cash equivalent   65.6 1,627.6 2,030.8 1,604.1 2,389.0 1,151.5 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   -292.7 -1,779.1 -607.3 -361.7 1,135.1 587.3 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  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   14 -2 303 38 256 -74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   14 -2 303 38 250 -74 0 0   EBIT / employee   -25 -16 297 29 233 -74 0 0   Net earnings / employee   -30 -31 238 22 188 -3 0 0