Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLOM TRADING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   2.2% 1.1% 1.5% 3.1% 1.2% 1.6% 8.7% 8.7%   Credit score (0-100)   67 83 75 56 80 75 28 28   Credit rating   BBB A A BBB A A BB BB   Credit limit (kDKK)   5.5 7,260.2 749.5 0.0 2,161.7 308.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -864 300 -273 -266 404 -797 0.0 0.0   EBITDA   -1,295 -791 -363 -898 313 -3,392 0.0 0.0   EBIT   -1,295 -791 -956 -898 313 -3,392 0.0 0.0   Pre-tax profit (PTP)   70,382.0 8,847.6 1,148.4 -15,437.2 13,732.3 15,495.6 0.0 0.0   Net earnings   70,382.0 8,847.6 1,148.4 -15,437.2 13,679.4 15,227.9 0.0 0.0   Pre-tax profit without non-rec. items   70,382 8,848 1,148 -15,437 13,732 15,496 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   203,972 211,980 212,631 196,696 109,354 122,324 5,051 5,051   Interest-bearing liabilities   795 692 916 568 279 766 0.0 0.0   Balance sheet total (assets)   205,635 213,708 214,570 198,135 109,804 124,823 5,051 5,051   Net Debt   795 692 915 567 279 766 -5,051 -5,051     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -864 300 -273 -266 404 -797 0.0 0.0   Gross profit growth   -86.7% 0.0% 0.0% 2.7% 0.0% 0.0% 0.0% 0.0%   Employees   2 2 2 2 2 2 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)   205,635 213,708 214,570 198,135 109,804 124,823 5,051 5,051   Balance sheet change%   52.4% 3.9% 0.4% -7.7% -44.6% 13.7% -96.0% 0.0%   Added value   -1,295.0 -791.4 -362.6 -897.9 312.6 -3,392.1 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 -594 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   -3.0 -4.0 -5.0 -5.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   149.9% -264.2% 350.2% 337.7% 77.5% 425.5% 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 %   41.3% 4.2% 0.6% -7.5% 10.4% 13.2% 0.0% 0.0%   ROI %   41.5% 4.3% 0.6% -7.5% 9.0% 13.4% 0.0% 0.0%   ROE %   41.7% 4.3% 0.5% -7.5% 8.9% 13.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   99.2% 99.2% 99.1% 99.3% 99.6% 98.0% 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, %   -61.4% -87.4% -252.4% -63.2% 89.1% -22.6% 0.0% 0.0%   Gearing %   0.4% 0.3% 0.4% 0.3% 0.3% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 6.0% 4.0% 3.4% 12.4% 8.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.7 1.0 0.6 0.8 0.3 2.6 0.0 0.0   Current Ratio   0.7 1.0 0.6 0.8 0.3 2.6 0.0 0.0   Cash and cash equivalent   0.0 0.5 0.5 0.5 0.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -541.6 71.6 -719.6 -289.3 -333.0 3,956.3 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -647 -396 -181 -449 156 -1,696 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -647 -396 -181 -449 156 -1,696 0 0   EBIT / employee   -647 -396 -478 -449 156 -1,696 0 0   Net earnings / employee   35,191 4,424 574 -7,719 6,840 7,614 0 0