Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blinder International 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   3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2%   Bankruptcy risk   2.5% 1.9% 8.3% 1.9% 3.6% 2.1% 10.5% 10.5%   Credit score (0-100)   64 71 29 69 52 66 23 23   Credit rating   BBB A BB A BBB A BB BB   Credit limit (kDKK)   0.0 1.0 0.0 0.8 0.0 0.2 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   1,193 1,897 -1,050 2,017 816 1,932 0.0 0.0   EBITDA   661 760 -1,949 1,057 -129 973 0.0 0.0   EBIT   643 743 -1,966 1,050 -152 872 0.0 0.0   Pre-tax profit (PTP)   367.0 218.0 -2,286.0 773.0 -432.0 589.7 0.0 0.0   Net earnings   286.0 169.0 -1,783.0 603.0 -338.0 459.4 0.0 0.0   Pre-tax profit without non-rec. items   367 218 -2,286 773 -432 590 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   240 223 207 200 571 615 0.0 0.0   Shareholders equity total   386 270 287 890 552 1,012 962 962   Interest-bearing liabilities   10,022 10,609 9,011 11,001 9,889 11,617 0.0 0.0   Balance sheet total (assets)   11,870 11,889 9,794 12,609 10,919 13,366 962 962   Net Debt   5,353 3,337 3,987 8,125 8,710 10,349 -962 -962     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   1,193 1,897 -1,050 2,017 816 1,932 0.0 0.0   Gross profit growth   -42.3% 59.0% 0.0% 0.0% -59.5% 136.8% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 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)   11,870 11,889 9,794 12,609 10,919 13,366 962 962   Balance sheet change%   -2.7% 0.2% -17.6% 28.7% -13.4% 22.4% -92.8% 0.0%   Added value   661.0 760.0 -1,949.0 1,057.0 -145.0 972.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   164 -34 -33 -14 348 -57 -615 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 -1.0 1.0 -1.0 1.0 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 (%)   53.9% 39.2% 187.2% 52.1% -18.6% 45.1% 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 %   5.3% 6.3% -18.1% 9.4% -1.3% 7.4% 0.0% 0.0%   ROI %   6.4% 7.0% -19.4% 9.9% -1.3% 7.8% 0.0% 0.0%   ROE %   42.8% 51.5% -640.2% 102.5% -46.9% 58.8% 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 %   3.3% 2.3% 2.9% 7.1% 5.1% 7.6% 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, %   809.8% 439.1% -204.6% 768.7% -6,751.9% 1,064.1% 0.0% 0.0%   Gearing %   2,596.4% 3,929.3% 3,139.7% 1,236.1% 1,791.5% 1,148.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 5.1% 3.3% 2.8% 2.7% 2.9% 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   0.6 0.7 0.7 0.6 0.2 0.5 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.1 1.0 1.0 0.0 0.0   Cash and cash equivalent   4,669.0 7,272.0 5,024.0 2,876.0 1,179.0 1,267.7 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   95.0 45.0 20.0 630.0 -79.0 329.2 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   661 380 -975 529 -73 486 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   661 380 -975 529 -65 486 0 0   EBIT / employee   643 372 -983 525 -76 436 0 0   Net earnings / employee   286 85 -892 302 -169 230 0 0