BANGS TORV BLOMSTER ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  7.6% 10.2% 13.8% 12.5% 9.7%  
Credit score (0-100)  33 24 15 18 24  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  0.0 -0.0 -0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  415 430 584 525 558  
EBITDA  81.9 24.2 12.1 -33.1 145  
EBIT  51.9 -4.9 -19.8 -82.5 95.5  
Pre-tax profit (PTP)  22.6 -34.0 -38.6 -109.0 59.4  
Net earnings  17.4 -26.7 -30.6 -87.8 44.7  
Pre-tax profit without non-rec. items  22.6 -34.0 -38.6 -109 59.4  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  182 153 179 139 99.6  
Shareholders equity total  -110 -137 -167 -255 -210  
Interest-bearing liabilities  301 263 258 419 401  
Balance sheet total (assets)  402 419 560 615 543  

Net Debt  293 253 255 416 383  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  415 430 584 525 558  
Gross profit growth  -8.9% 3.7% 35.7% -10.1% 6.3%  
Employees  1 1 2 2 1  
Employee growth %  -32.0% 0.0% 50.0% 0.0% -33.3%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  402 419 560 615 543  
Balance sheet change%  56.8% 4.3% 33.7% 9.7% -11.7%  
Added value  81.9 24.2 12.1 -50.6 145.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  137 -58 40 -99 -100  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 -1.0 -2.0 -3.0 1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  12.5% -1.1% -3.4% -15.7% 17.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  11.6% -0.9% -3.1% -10.3% 11.8%  
ROI %  23.3% -1.7% -7.6% -24.4% 23.3%  
ROE %  5.3% -6.5% -6.2% -14.9% 7.7%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -21.5% -24.6% -23.0% -29.3% -27.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  357.3% 1,045.5% 2,101.8% -1,256.3% 263.3%  
Gearing %  -273.4% -192.5% -154.3% -164.1% -190.6%  
Net interest  0 0 0 0 0  
Financing costs %  13.2% 10.3% 7.2% 7.8% 8.8%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.3 0.3 0.2 0.3 0.5  
Current Ratio  0.5 0.5 0.4 0.6 0.8  
Cash and cash equivalent  8.1 10.4 3.0 2.5 18.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -188.9 -218.6 -365.5 -230.8 -103.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  82 24 8 -34 145  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  82 24 8 -22 145  
EBIT / employee  52 -5 -13 -55 95  
Net earnings / employee  17 -27 -20 -59 45