Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blue Food 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   25.4% 23.4% 18.3% 13.2% 17.3% 17.2% 18.2% 18.0%   Credit score (0-100)   4 4 8 17 8 9 7 8   Credit rating   B B B BB BB BB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -64.5 -61.1 -4.3 -7.9 66.8 14.1 0.0 0.0   EBITDA   -64.5 -61.1 -4.3 -7.9 66.8 14.1 0.0 0.0   EBIT   -74.3 -69.5 -12.7 -7.9 46.8 -10.9 0.0 0.0   Pre-tax profit (PTP)   -64.8 -68.2 36.1 -27.1 33.2 -25.0 0.0 0.0   Net earnings   -64.8 -68.2 37.2 -27.1 33.2 -23.7 0.0 0.0   Pre-tax profit without non-rec. items   -64.8 -68.2 36.1 -27.1 33.2 -25.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   25.2 17.0 0.0 405 330 205 0.0 0.0   Shareholders equity total   -236 -304 -267 -294 -261 -285 -335 -335   Interest-bearing liabilities   223 229 229 246 232 283 335 335   Balance sheet total (assets)   50.7 54.0 78.8 573 335 208 0.0 0.0   Net Debt   223 229 229 243 230 283 335 335     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -64.5 -61.1 -4.3 -7.9 66.8 14.1 0.0 0.0   Gross profit growth   0.0% 5.3% 93.0% -84.0% 0.0% -78.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   51 54 79 573 335 208 0 0   Balance sheet change%   0.0% 6.7% 45.9% 627.0% -41.5% -38.0% -100.0% 0.0%   Added value   -64.5 -61.1 -4.3 -7.9 46.8 14.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15 -17 -25 405 -95 -150 -205 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 -3.0 -4.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   115.0% 113.7% 297.5% 100.0% 70.0% -77.6% 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 %   -30.5% -23.8% -19.1% -0.9% 6.5% -2.0% 0.0% 0.0%   ROI %   -24.8% -25.9% 19.9% -2.3% 20.0% -4.2% 0.0% 0.0%   ROE %   -127.8% -130.3% 56.0% -8.3% 7.3% -8.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -75.5% -80.6% -70.4% -27.2% -35.1% -49.6% -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, %   -345.6% -374.8% -5,351.9% -3,088.7% 343.9% 2,007.7% 0.0% 0.0%   Gearing %   -94.5% -75.3% -85.7% -83.6% -88.9% -99.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 4.3% 4.2% 9.1% 6.1% 5.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.1 0.1 0.3 0.3 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.3 0.3 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 2.8 2.5 0.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -196.3 -256.3 -187.1 -467.3 -372.9 -283.5 -167.3 -167.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -65 -61 -4 -8 47 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -65 -61 -4 -8 67 14 0 0   EBIT / employee   -74 -70 -13 -8 47 -11 0 0   Net earnings / employee   -65 -68 37 -27 33 -24 0 0