Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BL Støjisolering A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   3.0% 0.9% 3.0% 3.1% 1.1% 2.6% 10.5% 10.3%   Credit score (0-100)   59 89 57 55 83 61 23 24   Credit rating   BBB A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 218.6 0.0 0.0 96.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,903 2,555 1,487 1,593 2,817 2,374 0.0 0.0   EBITDA   -507 649 -467 -461 409 -262 0.0 0.0   EBIT   -641 559 -528 -513 361 -270 0.0 0.0   Pre-tax profit (PTP)   -640.5 557.6 -516.2 -492.6 363.8 -261.0 0.0 0.0   Net earnings   -501.0 435.3 -403.2 -397.5 283.1 -203.6 0.0 0.0   Pre-tax profit without non-rec. items   -640 558 -516 -493 364 -261 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   573 161 99.6 47.2 29.8 22.6 0.0 0.0   Shareholders equity total   1,789 2,224 1,821 1,423 1,707 1,203 703 703   Interest-bearing liabilities   381 244 106 157 199 23.8 0.0 0.0   Balance sheet total (assets)   2,676 3,595 2,343 2,047 2,763 1,674 703 703   Net Debt   -89.1 -574 -783 -71.2 -1,058 -623 -703 -703     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,903 2,555 1,487 1,593 2,817 2,374 0.0 0.0   Gross profit growth   -21.1% 34.3% -41.8% 7.1% 76.9% -15.7% -100.0% 0.0%   Employees   5 4 4 4 4 5 0 0   Employee growth %   0.0% -20.0% 0.0% 0.0% 0.0% 25.0% -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)   2,676 3,595 2,343 2,047 2,763 1,674 703 703   Balance sheet change%   -12.1% 34.3% -34.8% -12.6% 35.0% -39.4% -58.0% 0.0%   Added value   -507.5 648.6 -467.0 -460.5 413.2 -262.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   64 -503 -123 -105 -65 -14 -23 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 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -33.7% 21.9% -35.5% -32.2% 12.8% -11.4% 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 %   -21.8% 18.3% -16.9% -21.8% 15.4% -11.4% 0.0% 0.0%   ROI %   -26.8% 24.6% -22.6% -27.3% 21.3% -16.2% 0.0% 0.0%   ROE %   -24.6% 21.7% -19.9% -24.5% 18.1% -14.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   70.8% 61.9% 77.7% 69.5% 61.8% 71.8% 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, %   17.6% -88.5% 167.7% 15.5% -259.0% 237.4% 0.0% 0.0%   Gearing %   21.3% 11.0% 5.8% 11.0% 11.7% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 5.2% 9.1% 10.5% 4.2% 6.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.5 2.3 3.8 2.6 2.3 2.9 0.0 0.0   Current Ratio   2.2 2.4 4.0 2.9 2.4 3.1 0.0 0.0   Cash and cash equivalent   470.6 817.6 889.0 228.1 1,257.6 646.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,014.0 1,890.9 1,509.0 1,143.1 1,448.9 940.3 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -102 162 -117 -115 103 -52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -102 162 -117 -115 102 -52 0 0   EBIT / employee   -128 140 -132 -128 90 -54 0 0   Net earnings / employee   -100 109 -101 -99 71 -41 0 0