Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLJ Gulventreprise 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   3.9% 1.3% 1.6% 1.8% 2.1% 5.5% 11.9% 11.9%   Credit score (0-100)   51 79 73 71 67 41 20 20   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 26.2 5.1 1.2 0.1 0.0 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   -51.4 543 714 984 314 362 0.0 0.0   EBITDA   -51.4 543 714 984 314 362 0.0 0.0   EBIT   -54.6 420 593 864 194 242 0.0 0.0   Pre-tax profit (PTP)   -61.6 413.3 587.4 857.9 193.7 261.8 0.0 0.0   Net earnings   -16.0 526.5 458.1 669.6 151.1 204.2 0.0 0.0   Pre-tax profit without non-rec. items   -61.6 413 587 858 194 262 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   604 481 360 240 120 0.0 0.0 0.0   Shareholders equity total   1,370 1,496 1,454 1,124 675 879 754 754   Interest-bearing liabilities   250 0.0 0.0 0.0 241 10.0 0.0 0.0   Balance sheet total (assets)   1,642 1,527 1,558 1,438 1,022 1,102 754 754   Net Debt   -583 -849 -1,114 -757 -489 -466 -754 -754     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   -51.4 543 714 984 314 362 0.0 0.0   Gross profit growth   0.0% 0.0% 31.4% 37.8% -68.1% 15.2% -100.0% 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)   1,642 1,527 1,558 1,438 1,022 1,102 754 754   Balance sheet change%   9.1% -7.0% 2.0% -7.7% -28.9% 7.8% -31.5% 0.0%   Added value   -51.4 543.1 713.7 983.8 314.0 361.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   594 -246 -242 -240 -240 -240 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 4.0 5.0 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 (%)   106.2% 77.3% 83.1% 87.8% 61.8% 66.8% 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 %   -3.4% 26.5% 38.5% 57.7% 15.8% 24.7% 0.0% 0.0%   ROI %   -3.6% 27.0% 40.0% 66.3% 18.9% 29.0% 0.0% 0.0%   ROE %   -1.2% 36.7% 31.1% 51.9% 16.8% 26.3% 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 %   83.4% 98.0% 93.4% 78.2% 66.1% 79.8% 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, %   1,133.1% -156.4% -156.0% -76.9% -155.9% -128.7% 0.0% 0.0%   Gearing %   18.3% 0.0% 0.0% 0.0% 35.6% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 5.3% 0.0% 0.0% 0.3% 0.0% 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   3.8 34.4 13.7 11.0 3.1 7.5 0.0 0.0   Current Ratio   3.8 34.4 13.7 11.0 3.1 7.5 0.0 0.0   Cash and cash equivalent   832.8 849.3 1,113.5 756.9 730.0 475.6 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   765.8 1,015.4 1,110.4 1,088.3 613.5 955.3 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   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