Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLU 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   3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1%   Bankruptcy risk   0.6% 2.2% 2.2% 2.2% 0.6% 0.5% 7.5% 7.4%   Credit score (0-100)   98 68 66 65 96 98 32 33   Credit rating   AA BBB BBB BBB AA AA BB BBB   Credit limit (kDKK)   6,907.6 3.6 4.3 5.0 11,537.6 11,038.8 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   60,121 80,449 82,023 78,681 60,052 44,800 0.0 0.0   EBITDA   20,252 20,084 21,444 15,050 8,491 4,454 0.0 0.0   EBIT   19,798 20,084 21,444 15,050 8,491 4,443 0.0 0.0   Pre-tax profit (PTP)   19,682.0 15,298.0 16,525.0 11,488.0 8,529.0 6,818.0 0.0 0.0   Net earnings   15,212.0 15,298.0 16,525.0 11,488.0 6,629.0 5,311.0 0.0 0.0   Pre-tax profit without non-rec. items   19,682 20,084 21,444 15,050 8,529 6,818 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   308 0.0 0.0 0.0 0.0 543 0.0 0.0   Shareholders equity total   46,011 61,309 77,834 89,322 95,951 101,262 59,262 59,262   Interest-bearing liabilities   832 0.0 0.0 0.0 1,618 1,876 0.0 0.0   Balance sheet total (assets)   64,129 105,501 95,674 130,480 134,893 166,680 59,262 59,262   Net Debt   -8,999 0.0 0.0 0.0 -15,997 1,869 -59,262 -59,262     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   60,121 80,449 82,023 78,681 60,052 44,800 0.0 0.0   Gross profit growth   24.3% 33.8% 2.0% -4.1% -23.7% -25.4% -100.0% 0.0%   Employees   0 91 90 89 73 60 0 0   Employee growth %   -100.0% 0.0% -1.1% -1.1% -18.0% -17.8% -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)   64,129 105,501 95,674 130,480 134,893 166,680 59,262 59,262   Balance sheet change%   20.0% 64.5% -9.3% 36.4% 3.4% 23.6% -64.4% 0.0%   Added value   20,252.0 20,084.0 21,444.0 15,050.0 8,491.0 4,454.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -908 -308 0 0 0 532 -543 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 (%)   32.9% 25.0% 26.1% 19.1% 14.1% 9.9% 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 %   33.7% 23.7% 21.3% 13.3% 6.6% 4.5% 0.0% 0.0%   ROI %   50.1% 26.4% 21.3% 13.3% 7.7% 6.8% 0.0% 0.0%   ROE %   39.6% 28.5% 23.8% 13.7% 7.2% 5.4% 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 %   79.3% 100.0% 100.0% 100.0% 71.1% 60.8% 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, %   -44.4% 0.0% 0.0% 0.0% -188.4% 42.0% 0.0% 0.0%   Gearing %   1.8% 0.0% 0.0% 0.0% 1.7% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 0.0% 0.0% 0.0% 27.6% 0.9% 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   5.2 0.0 0.0 0.0 3.4 2.4 0.0 0.0   Current Ratio   3.4 0.0 0.0 0.0 3.4 2.4 0.0 0.0   Cash and cash equivalent   9,831.0 0.0 0.0 0.0 17,615.0 7.0 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   44,301.0 0.0 0.0 0.0 94,549.0 89,859.0 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   0 221 238 169 116 74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 221 238 169 116 74 0 0   EBIT / employee   0 221 238 169 116 74 0 0   Net earnings / employee   0 168 184 129 91 89 0 0