Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bladhusene 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   3.5% 3.1% 2.1% 1.3% 1.1% 3.3% 7.4% 7.2%   Credit score (0-100)   55 58 68 80 84 54 33 33   Credit rating   BBB BBB A A A BBB BB BBB   Credit limit (kDKK)   -0.0 -0.0 -0.1 3,113.8 4,840.2 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   -479 -477 -461 1,727 6,801 5,125 0.0 0.0   EBITDA   -479 -477 -461 312,872 -9,836 -66,675 0.0 0.0   EBIT   -479 -477 -461 157,299 -1,517 -30,775 0.0 0.0   Pre-tax profit (PTP)   -474.7 -478.5 -463.8 157,292.3 -5,854.1 -36,283.1 0.0 0.0   Net earnings   -369.3 -373.3 -361.8 122,688.0 -4,572.8 -28,300.8 0.0 0.0   Pre-tax profit without non-rec. items   -475 -479 -464 157,292 -5,854 -36,283 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   13,312 39,428 79,748 296,000 287,600 251,700 0.0 0.0   Shareholders equity total   -958 -1,331 -1,693 120,995 116,423 88,122 88,042 88,042   Interest-bearing liabilities   15,411 39,233 80,653 132,095 133,726 135,674 0.0 0.0   Balance sheet total (assets)   14,823 40,568 80,762 296,697 288,043 253,024 88,042 88,042   Net Debt   14,144 38,342 80,090 131,534 133,564 134,526 -88,042 -88,042     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   -479 -477 -461 1,727 6,801 5,125 0.0 0.0   Gross profit growth   -478.7% 0.4% 3.4% 0.0% 293.7% -24.7% -100.0% 0.0%   Employees   0 0 0 0     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)   14,823 40,568 80,762 296,697 288,043 253,024 88,042 88,042   Balance sheet change%   30.7% 173.7% 99.1% 267.4% -2.9% -12.2% -65.2% 0.0%   Added value   -479.0 -477.3 -461.0 157,299.5 -1,517.1 -30,775.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,683 26,116 40,319 216,252 -8,400 -35,900 -251,700 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 1.0 -1.0 -2.0 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 (%)   100.0% 100.0% 100.0% 9,106.2% -22.3% -600.5% 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 %   -3.4% -1.7% -0.7% 83.0% -0.5% -11.4% 0.0% 0.0%   ROI %   -3.5% -1.7% -0.8% 84.5% -0.5% -11.4% 0.0% 0.0%   ROE %   -2.8% -1.3% -0.6% 121.6% -3.9% -27.7% 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 %   -6.1% -3.2% -2.1% 40.9% 40.4% 34.8% 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, %   -2,952.8% -8,034.0% -17,371.5% 42.0% -1,358.0% -201.8% 0.0% 0.0%   Gearing %   -1,609.4% -2,948.0% -4,765.0% 109.2% 114.9% 154.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.3% 4.1% 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   11.5 0.5 1.9 0.1 0.0 0.0 0.0 0.0   Current Ratio   11.5 0.5 1.1 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,267.9 890.4 562.4 561.2 161.7 1,148.9 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   1,378.4 -1,078.6 68.1 -5,031.9 -34,677.0 -35,280.6 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 0 0 0 -151,713 -3,077,533 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -983,561 -6,667,533 0 0   EBIT / employee   0 0 0 0 -151,713 -3,077,533 0 0   Net earnings / employee   0 0 0 0 -457,284 -2,830,078 0 0