Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bluestar Properties 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.2% 1.0% 0.7% 0.9% 0.6% 0.7% 8.2% 8.2%   Credit score (0-100)   85 87 94 88 96 94 30 30   Credit rating   A A AA A AA AA BB BB   Credit limit (kDKK)   77.1 275.6 630.3 564.9 1,331.4 1,256.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   228 477 920 414 1,121 2,090 0.0 0.0   EBITDA   228 477 920 369 996 1,907 0.0 0.0   EBIT   228 542 2,089 543 5,624 2,270 0.0 0.0   Pre-tax profit (PTP)   115.0 261.3 1,789.3 1,384.6 5,892.5 999.6 0.0 0.0   Net earnings   88.5 212.0 1,395.3 1,076.4 4,589.6 775.7 0.0 0.0   Pre-tax profit without non-rec. items   115 261 1,789 1,385 5,892 1,000 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   14,226 11,791 21,495 39,495 44,290 44,652 0.0 0.0   Shareholders equity total   2,425 4,181 5,577 6,653 11,243 12,019 11,965 11,965   Interest-bearing liabilities   11,580 9,048 16,157 31,756 28,766 28,140 0.0 0.0   Balance sheet total (assets)   14,320 13,844 22,954 41,338 44,717 44,836 11,965 11,965   Net Debt   11,486 6,995 15,711 30,046 28,342 28,026 -11,965 -11,965     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   228 477 920 414 1,121 2,090 0.0 0.0   Gross profit growth   0.4% 109.4% 93.1% -55.0% 170.5% 86.5% -100.0% 0.0%   Employees   0 0 0 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)   14,320 13,844 22,954 41,338 44,717 44,836 11,965 11,965   Balance sheet change%   197.1% -3.3% 65.8% 80.1% 8.2% 0.3% -73.3% 0.0%   Added value   227.6 541.7 2,088.7 542.6 5,623.7 2,269.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,460 -2,435 9,704 18,000 4,795 362 -44,652 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 113.7% 227.0% 131.0% 501.7% 108.6% 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 %   2.4% 3.8% 11.4% 6.8% 15.3% 5.1% 0.0% 0.0%   ROI %   2.4% 3.9% 11.8% 7.1% 16.0% 5.3% 0.0% 0.0%   ROE %   3.7% 6.4% 28.6% 17.6% 51.3% 6.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   16.9% 30.2% 24.3% 16.1% 25.1% 26.8% 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, %   5,047.2% 1,467.8% 1,707.1% 8,141.7% 2,845.8% 1,469.3% 0.0% 0.0%   Gearing %   477.4% 216.4% 289.7% 477.3% 255.9% 234.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 2.7% 2.4% 3.3% 2.2% 4.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.5 9.3 1.1 1.6 0.4 0.2 0.0 0.0   Current Ratio   0.5 9.3 1.1 1.6 0.4 0.2 0.0 0.0   Cash and cash equivalent   94.1 2,052.8 446.3 1,709.3 424.1 114.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -91.0 1,831.9 60.2 724.1 -608.9 -567.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 543 5,624 2,270 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 369 996 1,907 0 0   EBIT / employee   0 0 0 543 5,624 2,270 0 0   Net earnings / employee   0 0 0 1,076 4,590 776 0 0