Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blue Power Partners HoldCo ApS - Group 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 N/A 2019 N/A 2020 N/A 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% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 2.9% 1.3% 1.1% 5.4% 5.4%   Credit score (0-100)   0 0 0 57 80 83 42 42   Credit rating   N/A N/A N/A BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 2,313.2 0.0 1,439.9 8,081.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 153,414 241,061 0.0 0.0   EBITDA   0.0 0.0 13,174 19,095 31,401 75,370 0.0 0.0   EBIT   0.0 0.0 13,174 19,095 30,903 74,602 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 10,984.0 15,006.0 31,266.8 72,290.4 0.0 0.0   Net earnings   0.0 0.0 10,984.0 15,006.0 24,568.9 55,037.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 13,174 19,095 31,267 72,290 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 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 1,253 2,022 0.0 0.0   Shareholders equity total   0.0 0.0 17,379 19,549 41,258 87,803 75,845 75,845   Interest-bearing liabilities   0.0 0.0 0.0 0.0 7,554 12,171 0.0 0.0   Balance sheet total (assets)   0.0 0.0 19,417 55,595 96,466 153,390 75,845 75,845   Net Debt   0.0 0.0 0.0 0.0 -5,154 -21,157 -75,361 -75,361     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 153,414 241,061 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 57.1% -100.0% 0.0%   Employees   0 0 0 0 206 239 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 16.0% -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)   0 0 19,417 55,595 96,466 153,390 75,845 75,845   Balance sheet change%   0.0% 0.0% 0.0% 186.3% 73.5% 59.0% -50.6% 0.0%   Added value   0.0 0.0 13,174.0 19,095.0 30,902.8 75,370.2 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 0 0 1,336 -96 -2,022 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 0.0% 0.0% 20.1% 30.9% 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 %   0.0% 0.0% 67.8% 50.9% 43.2% 62.2% 0.0% 0.0%   ROI %   0.0% 0.0% 67.8% 50.9% 62.8% 104.2% 0.0% 0.0%   ROE %   0.0% 0.0% 63.2% 81.3% 81.7% 87.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 43.6% 57.9% 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, %   0.0% 0.0% 0.0% 0.0% -16.4% -28.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 18.3% 13.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 41.9% 54.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.8 2.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.8 2.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 12,707.8 33,327.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 40,498.4 81,963.5 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 N/A 2019 N/A 2020 N/A 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   0 0 0 0 150 315 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 152 315 0 0   EBIT / employee   0 0 0 0 150 312 0 0   Net earnings / employee   0 0 0 0 119 230 0 0