Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLUE SEARCH & SELECTION 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   7.2% 7.2% 7.2% 7.2% 7.2% 7.2% 7.2% 7.2%   Bankruptcy risk   6.3% 8.4% 5.5% 7.1% 6.8% 4.5% 19.9% 19.5%   Credit score (0-100)   39 29 40 33 34 46 6 6   Credit rating   BBB BB BBB BBB BBB BBB B B   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)  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   487 421 1,228 702 454 329 0.0 0.0   EBITDA   128 -102 122 -45.6 246 68.5 0.0 0.0   EBIT   127 -107 117 -50.2 146 68.5 0.0 0.0   Pre-tax profit (PTP)   122.5 -107.9 116.2 -58.9 143.2 63.7 0.0 0.0   Net earnings   94.8 -83.8 90.2 -49.9 110.2 47.7 0.0 0.0   Pre-tax profit without non-rec. items   123 -108 116 -58.9 143 63.7 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   14.6 9.6 4.6 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   146 47.7 138 88.0 198 246 0.0 0.0   Interest-bearing liabilities   2.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   248 350 510 511 417 312 0.0 0.0   Net Debt   2.5 -41.2 -25.2 -52.4 -9.6 -85.3 -0.0 -0.0     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   487 421 1,228 702 454 329 0.0 0.0   Gross profit growth   10.6% -13.5% 191.7% -42.8% -35.3% -27.7% -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)   248 350 510 511 417 312 0 0   Balance sheet change%   11.1% 41.2% 45.7% 0.2% -18.4% -25.1% -100.0% 0.0%   Added value   127.7 -102.3 122.3 -45.6 150.9 68.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   14 -10 102 103 -200 1 -126 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 1.0 -1.0 1.0 2.0 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 (%)   26.1% -25.5% 9.6% -7.1% 32.2% 20.9% 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 %   54.0% -35.9% 27.3% -9.8% 31.5% 18.8% 0.0% 0.0%   ROI %   126.8% -109.1% 126.4% -44.4% 102.2% 30.9% 0.0% 0.0%   ROE %   95.6% -86.3% 97.2% -44.2% 77.0% 21.5% 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 %   59.1% 13.6% 27.0% 17.2% 47.5% 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, %   1.9% 40.2% -20.6% 114.8% -3.9% -124.5% 0.0% 0.0%   Gearing %   1.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   383.7% 48.3% 0.0% 0.0% 0.0% 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   2.0 1.0 1.0 0.6 1.2 2.6 0.0 0.0   Current Ratio   2.0 1.0 1.0 0.6 1.2 2.6 0.0 0.0   Cash and cash equivalent   0.0 41.2 25.2 52.4 9.6 85.3 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   103.3 9.5 -7.6 -165.4 44.8 105.0 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   128 -102 122 -46 151 69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   128 -102 122 -46 246 69 0 0   EBIT / employee   127 -107 117 -50 146 69 0 0   Net earnings / employee   95 -84 90 -50 110 48 0 0