Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BluePuffin 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.0% 2.1% 7.1% 5.1% 6.3% 4.2% 16.2% 16.0%   Credit score (0-100)   0 69 34 42 37 47 11 12   Credit rating   N/A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 -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)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,827 761 1,569 1,794 1,763 0.0 0.0   EBITDA   0.0 432 -526 317 168 145 0.0 0.0   EBIT   0.0 414 -600 244 94.4 71.4 0.0 0.0   Pre-tax profit (PTP)   0.0 400.7 -614.1 220.0 63.0 64.5 0.0 0.0   Net earnings   0.0 306.3 -587.1 220.0 63.0 88.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 401 -614 220 63.0 64.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 547 473 400 326 252 0.0 0.0   Shareholders equity total   0.0 356 -531 -311 -248 -159 -209 -209   Interest-bearing liabilities   0.0 463 767 643 479 407 209 209   Balance sheet total (assets)   0.0 1,392 1,114 1,035 929 822 0.0 0.0   Net Debt   0.0 -112 333 432 349 114 209 209     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 1,827 761 1,569 1,794 1,763 0.0 0.0   Gross profit growth   0.0% 0.0% -58.4% 106.2% 14.4% -1.7% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   0 1,392 1,114 1,035 929 822 0 0   Balance sheet change%   0.0% 0.0% -19.9% -7.1% -10.2% -11.6% -100.0% 0.0%   Added value   0.0 432.0 -526.1 317.3 168.0 145.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 528 -147 -147 -147 -147 -252 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 22.6% -78.8% 15.5% 5.3% 4.0% 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 %   0.0% 30.6% -39.0% 16.3% 7.5% 6.6% 0.0% 0.0%   ROI %   0.0% 46.6% -59.7% 28.4% 16.8% 16.1% 0.0% 0.0%   ROE %   0.0% 86.0% -79.8% 20.5% 6.4% 10.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 25.6% -32.3% -23.1% -21.1% -16.2% -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% -25.9% -63.3% 136.1% 207.7% 78.7% 0.0% 0.0%   Gearing %   0.0% 129.9% -144.4% -206.9% -193.1% -256.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.0% 3.6% 3.4% 5.6% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.6 1.0 1.1 0.5 0.6 0.0 0.0   Current Ratio   0.0 1.6 1.0 1.1 0.5 0.6 0.0 0.0   Cash and cash equivalent   0.0 574.7 433.4 211.4 129.7 293.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 307.7 11.1 60.7 -573.8 -411.4 -104.5 -104.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 432 -526 317 168 145 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 432 -526 317 168 145 0 0   EBIT / employee   0 414 -600 244 94 71 0 0   Net earnings / employee   0 306 -587 220 63 89 0 0