Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blessing Center Bonus Exclusive A/S 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.8% 4.6% 5.5% 4.8% 2.9% 2.4% 11.9% 11.6%   Credit score (0-100)   52 46 40 44 58 63 20 21   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,186 12,488 11,187 13,906 14,101 13,347 0.0 0.0   EBITDA   2,742 3,437 2,462 3,793 3,826 3,254 0.0 0.0   EBIT   2,590 3,343 2,374 3,704 3,727 3,167 0.0 0.0   Pre-tax profit (PTP)   1,938.1 3,033.0 962.5 3,756.7 4,012.0 3,515.9 0.0 0.0   Net earnings   1,497.3 2,359.9 589.2 2,894.0 3,109.3 2,729.6 0.0 0.0   Pre-tax profit without non-rec. items   1,938 3,033 962 3,757 4,012 3,516 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   630 664 576 487 529 293 0.0 0.0   Shareholders equity total   2,676 3,536 1,825 4,219 4,828 5,058 2,058 2,058   Interest-bearing liabilities   0.0 0.0 201 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,718 10,488 7,555 11,508 11,546 11,828 2,058 2,058   Net Debt   -596 -896 99.3 -1,790 -1,796 -936 -2,058 -2,058     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   12,186 12,488 11,187 13,906 14,101 13,347 0.0 0.0   Gross profit growth   -25.8% 2.5% -10.4% 24.3% 1.4% -5.3% -100.0% 0.0%   Employees   18 15 13 14 13 13 0 0   Employee growth %   5.9% -16.7% -13.3% 7.7% -7.1% 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)   8,718 10,488 7,555 11,508 11,546 11,828 2,058 2,058   Balance sheet change%   -36.4% 20.3% -28.0% 52.3% 0.3% 2.4% -82.6% 0.0%   Added value   2,742.3 3,436.6 2,462.0 3,793.0 3,815.0 3,253.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -264 -60 -177 -177 -58 -323 -293 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   21.3% 26.8% 21.2% 26.6% 26.4% 23.7% 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 %   24.5% 36.2% 27.1% 40.6% 34.8% 30.1% 0.0% 0.0%   ROI %   58.6% 112.0% 87.8% 123.6% 88.7% 71.2% 0.0% 0.0%   ROE %   32.0% 76.0% 22.0% 95.8% 68.7% 55.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   51.4% 52.2% 50.5% 63.9% 68.8% 67.5% 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, %   -21.7% -26.1% 4.0% -47.2% -46.9% -28.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 11.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   41,978.1% 0.0% 1,478.4% 108.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.5 2.5 2.8 3.9 4.4 4.2 0.0 0.0   Current Ratio   1.1 1.2 1.0 1.3 1.5 1.6 0.0 0.0   Cash and cash equivalent   596.0 895.6 101.3 1,789.7 1,796.0 936.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   733.4 1,546.3 -80.9 2,387.8 3,485.9 3,953.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   152 229 189 271 293 250 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   152 229 189 271 294 250 0 0   EBIT / employee   144 223 183 265 287 244 0 0   Net earnings / employee   83 157 45 207 239 210 0 0