Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLAN 2015 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% 8.3% 8.3%   Bankruptcy risk   16.8% 15.5% 29.5% 13.5% 17.6% 12.5% 18.4% 18.2%   Credit score (0-100)   11 13 1 16 8 18 8 8   Credit rating   BB BB C BB B BB B B   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)  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   160 471 780 1,097 375 278 0.0 0.0   EBITDA   -110 34.1 -181 -50.5 -277 10.0 0.0 0.0   EBIT   -125 19.1 -197 -62.7 -289 -2.2 0.0 0.0   Pre-tax profit (PTP)   -215.4 -27.1 -217.7 -145.1 -313.3 128.2 0.0 0.0   Net earnings   -215.4 -27.1 -217.7 -145.1 -313.3 128.2 0.0 0.0   Pre-tax profit without non-rec. items   -215 -27.1 -218 -145 -313 128 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   25.0 10.0 56.4 44.2 32.0 19.8 0.0 0.0   Shareholders equity total   -268 -295 -513 -658 -971 -843 -893 -893   Interest-bearing liabilities   232 251 119 540 889 875 893 893   Balance sheet total (assets)   1,360 1,312 889 503 127 98.5 0.0 0.0   Net Debt   223 250 -10.7 196 859 855 893 893     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   160 471 780 1,097 375 278 0.0 0.0   Gross profit growth   -14.2% 194.8% 65.5% 40.6% -65.8% -25.8% -100.0% 0.0%   Employees   2 2 2 3 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% -33.3% -50.0% -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)   1,360 1,312 889 503 127 98 0 0   Balance sheet change%   -9.2% -3.5% -32.2% -43.5% -74.7% -22.5% -100.0% 0.0%   Added value   -110.5 34.1 -180.7 -50.5 -276.6 10.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -30 30 -24 -24 -24 -20 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   -78.5% 4.1% -25.2% -5.7% -77.1% -0.8% 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 %   -7.9% 1.2% -13.1% -4.9% -25.6% 16.4% 0.0% 0.0%   ROI %   -21.5% 3.6% -47.7% -12.0% -35.8% 19.0% 0.0% 0.0%   ROE %   -15.1% -2.0% -19.8% -20.8% -99.5% 113.7% 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 %   -16.4% -18.3% -36.6% -56.7% -77.3% -75.5% -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, %   -202.2% 731.7% 5.9% -388.2% -310.4% 8,522.0% 0.0% 0.0%   Gearing %   -86.6% -84.9% -23.3% -82.1% -91.6% -103.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   33.2% 19.1% 11.3% 25.0% 3.4% 4.4% 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   0.0 0.0 0.1 0.4 0.1 0.1 0.0 0.0   Current Ratio   1.0 1.0 0.7 0.4 0.2 0.1 0.0 0.0   Cash and cash equivalent   8.7 1.0 129.9 344.2 30.7 20.3 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   22.0 -61.7 -372.8 -545.8 -356.0 -342.5 -446.4 -446.4   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   -55 17 -90 -17 -138 10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -55 17 -90 -17 -138 10 0 0   EBIT / employee   -63 10 -98 -21 -144 -2 0 0   Net earnings / employee   -108 -14 -109 -48 -157 128 0 0