Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLINK CONSULT 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 2018/12 2019 2019/12 2020 2020/12 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% 1.8% 1.8%   Bankruptcy risk   0.7% 0.7% 0.8% 0.8% 0.7% 0.6% 6.9% 6.7%   Credit score (0-100)   95 94 91 90 94 96 35 36   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   3,549.6 4,218.5 3,952.8 5,139.9 5,743.5 6,296.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 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   3,378 3,457 -333 2,965 4,397 3,468 0.0 0.0   EBITDA   1,974 1,995 -551 1,908 2,948 1,719 0.0 0.0   EBIT   1,974 1,995 -551 1,908 2,948 1,719 0.0 0.0   Pre-tax profit (PTP)   1,660.9 11,354.9 2,998.0 12,014.6 1,703.1 6,528.3 0.0 0.0   Net earnings   1,598.9 9,206.3 2,330.0 9,364.6 1,589.6 5,234.7 0.0 0.0   Pre-tax profit without non-rec. items   1,661 11,355 2,998 12,015 1,703 6,528 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 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 0.0 0.0 0.0 0.0   Shareholders equity total   36,423 45,521 47,743 56,707 58,020 63,137 62,012 62,012   Interest-bearing liabilities   0.0 0.0 0.0 328 45.4 45.4 0.0 0.0   Balance sheet total (assets)   36,789 46,558 48,440 58,663 58,853 63,850 62,012 62,012   Net Debt   -31,345 -42,284 -44,979 -54,729 -54,623 -59,547 -62,012 -62,012     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 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   3,378 3,457 -333 2,965 4,397 3,468 0.0 0.0   Gross profit growth   -5.2% 2.3% 0.0% 0.0% 48.3% -21.1% -100.0% 0.0%   Employees   1 2 1 1 1 1 0 0   Employee growth %   0.0% 100.0% -50.0% 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)   36,789 46,558 48,440 58,663 58,853 63,850 62,012 62,012   Balance sheet change%   2.0% 26.6% 4.0% 21.1% 0.3% 8.5% -2.9% 0.0%   Added value   1,973.9 1,994.6 -551.4 1,908.4 2,947.6 1,718.8 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 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 (%)   58.4% 57.7% 165.5% 64.4% 67.0% 49.6% 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 %   13.0% 27.3% 6.4% 22.5% 12.2% 15.4% 0.0% 0.0%   ROI %   13.2% 27.7% 6.5% 23.0% 12.4% 15.6% 0.0% 0.0%   ROE %   4.5% 22.5% 5.0% 17.9% 2.8% 8.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   99.0% 97.8% 98.6% 96.7% 98.6% 98.9% 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, %   -1,588.0% -2,119.9% 8,157.7% -2,867.9% -1,853.1% -3,464.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.6% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3,118.7% 0.0% 0.0% 26.1% 2,917.5% 6,393.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   91.2 41.9 64.7 28.3 66.6 84.8 0.0 0.0   Current Ratio   91.2 41.9 64.7 28.3 66.6 84.8 0.0 0.0   Cash and cash equivalent   31,345.0 42,283.7 44,979.1 55,056.6 54,668.2 59,591.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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   3,072.6 459.9 754.4 7,861.1 4,729.7 2,796.1 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 2018/12 2019 2019/12 2020 2020/12 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   1,974 997 -551 1,908 2,948 1,719 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,974 997 -551 1,908 2,948 1,719 0 0   EBIT / employee   1,974 997 -551 1,908 2,948 1,719 0 0   Net earnings / employee   1,599 4,603 2,330 9,365 1,590 5,235 0 0