Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

The Blueprint Partnership 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   296 736 669 884 1,490 2,278 0.0 0.0   EBITDA   -103 388 501 523 759 1,062 0.0 0.0   EBIT   -103 388 495 523 759 1,062 0.0 0.0   Pre-tax profit (PTP)   -107.1 386.4 486.8 518.2 746.2 1,060.0 0.0 0.0   Net earnings   -107.8 285.2 372.1 389.3 545.0 802.0 0.0 0.0   Pre-tax profit without non-rec. items   -107 386 487 518 746 1,060 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   30.5 316 688 777 872 874 224 224   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 184 0.0 0.0   Balance sheet total (assets)   389 778 1,032 1,179 1,603 1,976 224 224   Net Debt   -361 -685 -866 -674 -1,496 -557 -224 -224     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   296 736 669 884 1,490 2,278 0.0 0.0   Gross profit growth   -58.8% 148.9% -9.1% 32.2% 68.6% 52.9% -100.0% 0.0%   Employees   1 0 1 1 1 2 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 100.0% -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)   389 778 1,032 1,179 1,603 1,976 224 224   Balance sheet change%   -4.4% 99.9% 32.7% 14.2% 35.9% 23.3% -88.7% 0.0%   Added value   -102.8 387.7 501.0 522.7 758.6 1,062.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -6 0 0 0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -34.8% 52.7% 73.9% 59.1% 50.9% 46.6% 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 %   -25.8% 66.4% 54.7% 47.3% 54.5% 59.4% 0.0% 0.0%   ROI %   -121.5% 224.0% 98.6% 71.4% 92.0% 110.1% 0.0% 0.0%   ROE %   -127.7% 164.7% 74.2% 53.1% 66.1% 91.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   7.8% 40.6% 66.6% 65.9% 55.4% 44.2% 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, %   351.3% -176.8% -172.8% -128.8% -197.2% -52.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 21.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 2.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 1.7 3.0 2.9 2.3 1.8 0.0 0.0   Current Ratio   1.1 1.7 3.0 2.9 2.2 1.8 0.0 0.0   Cash and cash equivalent   361.3 685.5 865.9 673.5 1,495.7 740.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   30.5 315.7 687.8 777.1 872.1 874.1 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -103 0 501 523 759 531 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -103 0 501 523 759 531 0 0   EBIT / employee   -103 0 495 523 759 531 0 0   Net earnings / employee   -108 0 372 389 545 401 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1