Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLACKBIRD II 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% 0.4% 0.4%   Bankruptcy risk   1.5% 1.4% 1.9% 1.4% 2.0% 0.6% 7.8% 7.8%   Credit score (0-100)   78 80 70 78 68 96 31 31   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   72.5 234.8 14.8 1,061.0 7.9 7,299.0 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   -8.0 -13.7 -15.1 -28.6 -44.2 -37.3 0.0 0.0   EBITDA   -8.0 -13.7 -15.1 -28.6 -44.2 -37.3 0.0 0.0   EBIT   -8.0 -13.7 -15.1 -29.1 -66.2 -134 0.0 0.0   Pre-tax profit (PTP)   4,159.3 9,044.8 39,049.2 61,774.8 -26,972.4 1,942.1 0.0 0.0   Net earnings   4,159.3 9,044.8 39,049.2 53,006.8 -25,744.2 1,172.1 0.0 0.0   Pre-tax profit without non-rec. items   4,159 9,045 39,049 61,775 -26,972 1,942 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   0.0 0.0 0.0 5,947 7,394 7,633 0.0 0.0   Shareholders equity total   18,437 27,482 66,531 101,865 65,821 66,993 66,897 66,897   Interest-bearing liabilities   13,005 12,928 13,054 0.0 0.5 0.0 0.0 0.0   Balance sheet total (assets)   31,455 40,423 79,598 120,405 67,219 70,602 66,897 66,897   Net Debt   13,001 12,928 13,054 -14,554 -839 -18,253 -66,897 -66,897     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   -8.0 -13.7 -15.1 -28.6 -44.2 -37.3 0.0 0.0   Gross profit growth   -149.3% -70.2% -10.3% -89.3% -54.8% 15.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   31,455 40,423 79,598 120,405 67,219 70,602 66,897 66,897   Balance sheet change%   45.1% 28.5% 96.9% 51.3% -44.2% 5.0% -5.2% 0.0%   Added value   -8.0 -13.7 -15.1 -28.6 -65.7 -37.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 5,946 1,426 142 -7,633 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 (%)   100.0% 100.0% 100.0% 101.9% 149.7% 359.5% 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 %   16.9% 26.2% 65.7% 62.0% 1.0% 7.2% 0.0% 0.0%   ROI %   17.0% 26.3% 65.7% 68.3% 1.1% 3.0% 0.0% 0.0%   ROE %   27.9% 39.4% 83.1% 63.0% -30.7% 1.8% 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 %   58.6% 68.0% 83.6% 84.6% 97.9% 94.9% 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, %   -161,688.1% -94,442.7% -86,448.2% 50,919.7% 1,895.8% 48,880.1% 0.0% 0.0%   Gearing %   70.5% 47.0% 19.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.0% 3.0% 3.2% 12,130,916.5% 15,403.0% 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 0.0 0.8 2.0 5.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.8 2.0 5.4 0.0 0.0   Cash and cash equivalent   3.6 0.0 0.0 14,554.4 839.1 18,253.3 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   -12,962.9 -12,864.2 -13,041.0 -3,985.3 1,452.2 15,953.2 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0