Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLEMJESSE 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   10.9% 5.7% 3.7% 11.4% 8.1% 27.8% 20.6% 17.2%   Credit score (0-100)   24 41 53 21 29 1 4 10   Credit rating   BB BBB BBB BB BB B B BB   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   450 967 1,886 1,576 651 174 0.0 0.0   EBITDA   -69.1 269 1,066 964 -96.9 -632 0.0 0.0   EBIT   -69.1 269 1,066 964 -96.9 -632 0.0 0.0   Pre-tax profit (PTP)   -70.1 268.0 1,063.2 960.5 -103.1 -637.0 0.0 0.0   Net earnings   -54.7 208.8 828.3 749.2 -103.1 -637.0 0.0 0.0   Pre-tax profit without non-rec. items   -70.1 268 1,063 960 -103 -637 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   70.3 279 1,107 1,231 328 -309 -434 -434   Interest-bearing liabilities   7.7 7.7 7.5 7.5 7.5 159 434 434   Balance sheet total (assets)   489 543 1,718 1,558 611 83.4 0.0 0.0   Net Debt   -158 -507 -881 -1,150 -487 75.5 434 434     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   450 967 1,886 1,576 651 174 0.0 0.0   Gross profit growth   -57.1% 114.7% 95.0% -16.5% -58.7% -73.3% -100.0% 0.0%   Employees   1 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)   489 543 1,718 1,558 611 83 0 0   Balance sheet change%   -42.2% 11.2% 216.2% -9.3% -60.8% -86.3% -100.0% 0.0%   Added value   -69.1 269.4 1,065.5 963.9 -96.9 -632.2 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 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -15.3% 27.8% 56.5% 61.2% -14.9% -363.4% 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 %   -10.4% 52.2% 94.1% 58.8% -8.9% -126.0% 0.0% 0.0%   ROI %   -23.5% 147.7% 151.8% 81.9% -12.3% -255.9% 0.0% 0.0%   ROE %   -19.1% 119.5% 119.5% 64.1% -13.2% -309.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   14.4% 51.4% 64.4% 79.0% 53.7% -78.8% -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, %   228.0% -188.1% -82.7% -119.3% 502.9% -11.9% 0.0% 0.0%   Gearing %   11.0% 2.8% 0.7% 0.6% 2.3% -51.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.9% 18.0% 12.2% 46.1% 81.9% 5.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.2 2.1 2.8 4.9 2.2 0.4 0.0 0.0   Current Ratio   1.2 2.1 2.8 4.9 2.2 0.4 0.0 0.0   Cash and cash equivalent   165.4 514.4 888.9 1,157.9 495.0 83.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   70.3 286.8 1,114.9 1,238.3 335.2 -150.4 -217.2 -217.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -69 269 1,066 964 -97 -632 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -69 269 1,066 964 -97 -632 0 0   EBIT / employee   -69 269 1,066 964 -97 -632 0 0   Net earnings / employee   -55 209 828 749 -103 -637 0 0