Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blue West 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 2019/6 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   9.5% 10.5% 8.0% 22.4% 18.8% 27.8% 18.2% 18.0%   Credit score (0-100)   27 24 30 3 6 1 8 8   Credit rating   BB BB BB B B B 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 2019/6 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   118 49.3 121 124 74.1 2.8 0.0 0.0   EBITDA   99.4 32.5 -60.9 -136 28.7 -16.6 0.0 0.0   EBIT   93.4 26.5 -66.9 -154 10.7 -34.6 0.0 0.0   Pre-tax profit (PTP)   85.7 20.1 -71.3 -158.5 -2.3 -48.6 0.0 0.0   Net earnings   66.7 16.1 -71.3 -237.5 -2.3 -48.6 0.0 0.0   Pre-tax profit without non-rec. items   85.7 20.1 -71.3 -159 -2.3 -48.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   21.0 15.0 9.0 81.0 63.0 45.0 0.0 0.0   Shareholders equity total   184 200 129 -108 -111 -159 -284 -284   Interest-bearing liabilities   188 67.5 68.1 143 133 217 284 284   Balance sheet total (assets)   458 347 326 120 84.4 71.3 0.0 0.0   Net Debt   162 -28.1 33.1 128 113 217 284 284     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   118 49.3 121 124 74.1 2.8 0.0 0.0   Gross profit growth   0.0% -58.2% 145.0% 2.4% -40.2% -96.2% -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)   458 347 326 120 84 71 0 0   Balance sheet change%   23.6% -24.3% -6.0% -63.2% -29.6% -15.5% -100.0% 0.0%   Added value   99.4 32.5 -60.9 -135.7 28.7 -16.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 -12 -12 54 -36 -36 -45 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 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   79.1% 53.7% -55.4% -124.2% 14.5% -1,241.1% 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 %   22.5% 6.6% -19.9% -55.5% 5.1% -16.2% 0.0% 0.0%   ROI %   38.1% 8.3% -28.8% -90.4% 7.8% -19.7% 0.0% 0.0%   ROE %   44.2% 8.4% -43.3% -190.8% -2.3% -62.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   40.2% 57.8% 39.6% -47.5% -56.8% -69.1% -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, %   163.5% -86.4% -54.4% -94.7% 394.0% -1,302.5% 0.0% 0.0%   Gearing %   102.0% 33.7% 52.8% -131.8% -120.3% -136.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 5.0% 6.5% 4.6% 9.4% 8.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 1.5 1.2 0.2 0.1 0.0 0.0 0.0   Current Ratio   1.3 1.8 1.3 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   25.6 95.6 35.0 14.4 20.2 0.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   95.2 117.3 52.0 -189.5 -173.8 -204.4 -142.2 -142.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 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 32 -61 -136 29 -17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 32 -61 -136 29 -17 0 0   EBIT / employee   0 26 -67 -154 11 -35 0 0   Net earnings / employee   0 16 -71 -238 -2 -49 0 0