Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BL Slagelse 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   6.2% 5.2% 3.4% 3.9% 3.2% 4.4% 14.3% 13.8%   Credit score (0-100)   39 44 54 49 55 46 15 16   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   979 1,313 1,315 1,576 1,558 1,450 0.0 0.0   EBITDA   -441 -11.4 293 261 328 34.1 0.0 0.0   EBIT   -512 -68.7 236 204 280 21.6 0.0 0.0   Pre-tax profit (PTP)   -512.4 -100.0 223.8 180.6 278.0 17.2 0.0 0.0   Net earnings   -400.2 -78.9 174.4 140.3 216.6 13.1 0.0 0.0   Pre-tax profit without non-rec. items   -512 -100 224 181 278 17.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   222 177 132 87.4 51.5 51.5 0.0 0.0   Shareholders equity total   -350 -429 -255 -114 102 115 65.4 65.4   Interest-bearing liabilities   831 599 614 489 0.0 0.0 0.0 0.0   Balance sheet total (assets)   688 548 874 792 584 759 65.4 65.4   Net Debt   783 594 237 97.2 -136 -75.2 -19.5 -19.5     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   979 1,313 1,315 1,576 1,558 1,450 0.0 0.0   Gross profit growth   0.0% 34.1% 0.1% 19.8% -1.1% -6.9% -100.0% 0.0%   Employees   4 4 3 4 5 4 0 0   Employee growth %   0.0% 0.0% -25.0% 33.3% 25.0% -20.0% -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)   688 548 874 792 584 759 65 65   Balance sheet change%   0.0% -20.4% 59.4% -9.4% -26.2% 29.9% -91.4% 0.0%   Added value   -441.3 -11.4 292.8 260.8 337.1 34.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   260 -115 -115 -115 -97 -25 -52 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   -52.2% -5.2% 17.9% 12.9% 18.0% 1.5% 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 %   -49.3% -6.8% 22.4% 20.0% 37.6% 3.3% 0.0% 0.0%   ROI %   -61.6% -9.6% 38.8% 36.9% 94.0% 19.2% 0.0% 0.0%   ROE %   -58.1% -12.8% 24.5% 16.9% 48.5% 12.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   -33.7% -43.9% -22.6% -12.6% 17.5% 15.2% 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, %   -177.3% -5,195.4% 81.0% 37.3% -41.5% -220.1% 0.0% 0.0%   Gearing %   -237.3% -139.5% -241.2% -427.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 4.4% 1.9% 4.2% 0.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 0.5 0.6 0.8 0.9 0.0 0.0   Current Ratio   0.3 0.3 0.5 0.6 0.8 0.9 0.0 0.0   Cash and cash equivalent   48.5 4.6 377.0 391.8 136.2 75.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -680.2 -701.8 -582.8 -385.3 -116.3 -86.5 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -110 -3 98 65 67 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -110 -3 98 65 66 9 0 0   EBIT / employee   -128 -17 79 51 56 5 0 0   Net earnings / employee   -100 -20 58 35 43 3 0 0