Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIANCO INVEST A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.1% 0.7% 0.8% 0.8% 0.7% 7.2% 7.2%   Credit score (0-100)   83 85 94 92 92 93 33 33   Credit rating   A A AA AA AA AA BBB BBB   Credit limit (kDKK)   2,018.9 3,582.2 11,216.4 11,381.6 11,878.8 14,432.6 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   246 1,025 1,582 0 0 0 0 0   Gross profit   -1,059 -321 510 -1,001 -1,114 -1,093 0.0 0.0   EBITDA   -3,977 -3,678 -2,720 -4,767 -4,940 -5,937 0.0 0.0   EBIT   -4,041 -3,764 -2,806 -4,938 -5,169 -6,165 0.0 0.0   Pre-tax profit (PTP)   -3,662.8 -2,845.3 24,918.1 4,864.9 13,100.4 25,919.0 0.0 0.0   Net earnings   -3,519.0 -3,217.1 21,449.0 4,564.0 10,377.2 20,690.1 0.0 0.0   Pre-tax profit without non-rec. items   -3,663 -2,845 24,918 4,865 13,100 25,919 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   436 350 264 1,070 835 606 0.0 0.0   Shareholders equity total   103,311 100,094 121,543 126,107 136,484 157,174 153,573 153,573   Interest-bearing liabilities   2,779 2,893 5,815 5,233 6,784 5,743 0.0 0.0   Balance sheet total (assets)   106,707 103,845 130,383 131,984 145,753 167,964 153,573 153,573   Net Debt   -93,101 -84,511 -101,924 -101,069 -111,689 -125,614 -153,573 -153,573     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   246 1,025 1,582 0 0 0 0 0   Net sales growth   -93.6% 316.9% 54.4% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -1,059 -321 510 -1,001 -1,114 -1,093 0.0 0.0   Gross profit growth   0.0% 69.7% 0.0% 0.0% -11.3% 1.9% 0.0% 0.0%   Employees   4 4 5 5 5 5 0 0   Employee growth %   0.0% 0.0% 25.0% 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)   106,707 103,845 130,383 131,984 145,753 167,964 153,573 153,573   Balance sheet change%   -3.0% -2.7% 25.6% 1.2% 10.4% 15.2% -8.6% 0.0%   Added value   -3,977.3 -3,678.2 -2,719.8 -4,767.1 -4,997.6 -5,936.7 0.0 0.0   Added value %   -1,618.3% -359.0% -171.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,735 -172 -172 634 -464 -457 -606 0   Net sales trend   -1.0 1.0 2.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -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 %   -1,618.3% -359.0% -171.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -1,644.1% -367.4% -177.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   381.6% 1,173.8% -550.3% 493.5% 463.9% 564.2% 0.0% 0.0%   Net Earnings %   -1,431.9% -314.0% 1,355.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -1,406.1% -305.6% 1,361.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -1,490.4% -277.7% 1,574.9% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -0.1% -1.3% 21.9% 4.7% 10.4% 16.7% 0.0% 0.0%   ROI %   -0.1% -1.3% 22.3% 4.8% 10.5% 17.1% 0.0% 0.0%   ROE %   -3.3% -3.2% 19.4% 3.7% 7.9% 14.1% 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 %   96.8% 96.4% 93.2% 95.5% 93.6% 93.6% 100.0% 100.0%   Relative indebtedness %   1,381.6% 366.1% 558.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -37,630.9% -8,164.7% -6,250.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   2,340.8% 2,297.6% 3,747.5% 2,120.1% 2,260.8% 2,115.9% 0.0% 0.0%   Gearing %   2.7% 2.9% 4.8% 4.1% 5.0% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   130.9% 50.7% 17.6% 23.6% 23.0% 4.3% 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   31.2 27.2 14.4 21.2 14.8 14.8 0.0 0.0   Current Ratio   31.2 27.2 14.4 21.2 14.8 14.8 0.0 0.0   Cash and cash equivalent   95,879.7 87,404.3 107,738.8 106,301.6 118,473.4 131,356.3 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 %   43,090.4% 9,968.0% 8,056.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   17,102.2 18,806.8 16,480.1 22,852.6 19,459.9 26,462.5 0.0 0.0   Net working capital %   6,958.7% 1,835.6% 1,041.6% 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   61 256 316 0 0 0 0 0   Added value / employee   -994 -920 -544 -953 -1,000 -1,187 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -994 -920 -544 -953 -988 -1,187 0 0   EBIT / employee   -1,010 -941 -561 -988 -1,034 -1,233 0 0   Net earnings / employee   -880 -804 4,290 913 2,075 4,138 0 0