Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLANKE CONSULT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.2% 1.4% 1.1% 2.4% 2.4% 2.3% 6.6% 6.6%   Credit score (0-100)   68 79 85 63 63 64 36 36   Credit rating   BBB A A BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.2 29.5 267.5 0.1 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   220 468 0 0 0 0 0 0   Gross profit   164 370 174 429 300 692 0.0 0.0   EBITDA   109 150 99.7 397 269 654 0.0 0.0   EBIT   109 150 99.7 397 269 654 0.0 0.0   Pre-tax profit (PTP)   119.3 607.0 1,890.1 177.6 834.0 3,348.0 0.0 0.0   Net earnings   72.1 449.2 1,469.0 137.8 649.7 2,611.2 0.0 0.0   Pre-tax profit without non-rec. items   119 607 1,890 178 834 3,348 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,683 5,024 5,893 5,281 5,821 8,322 7,747 7,747   Interest-bearing liabilities   19.4 19.4 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,721 5,098 6,312 5,358 5,988 9,103 7,747 7,747   Net Debt   -4,436 -4,906 -6,183 -5,016 -5,586 -8,505 -7,747 -7,747     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   220 468 0 0 0 0 0 0   Net sales growth   0.0% 112.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   164 370 174 429 300 692 0.0 0.0   Gross profit growth   -64.7% 125.7% -53.0% 146.9% -30.1% 130.8% -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)   4,721 5,098 6,312 5,358 5,988 9,103 7,747 7,747   Balance sheet change%   -10.2% 8.0% 23.8% -15.1% 11.8% 52.0% -14.9% 0.0%   Added value   108.7 149.7 99.7 397.1 269.4 654.4 0.0 0.0   Added value %   49.4% 32.0% 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 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   49.4% 32.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   49.4% 32.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   66.4% 40.5% 57.4% 92.6% 89.9% 94.6% 0.0% 0.0%   Net Earnings %   32.7% 96.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   32.7% 96.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   54.2% 129.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.4% 12.4% 33.1% 11.4% 14.7% 44.4% 0.0% 0.0%   ROI %   2.4% 12.5% 34.6% 11.9% 15.0% 47.3% 0.0% 0.0%   ROE %   1.5% 9.3% 26.9% 2.5% 11.7% 36.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.2% 98.6% 93.4% 98.6% 97.2% 91.4% 100.0% 100.0%   Relative indebtedness %   17.0% 15.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -2,007.2% -1,037.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -4,080.4% -3,278.0% -6,201.0% -1,263.1% -2,073.2% -1,299.7% 0.0% 0.0%   Gearing %   0.4% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   119.2 67.2 14.8 69.6 35.8 11.7 0.0 0.0   Current Ratio   119.2 67.2 14.8 69.6 35.8 11.7 0.0 0.0   Cash and cash equivalent   4,455.9 4,925.1 6,183.3 5,015.6 5,586.1 8,505.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 %   2,029.5% 1,059.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   482.7 104.5 -350.1 534.8 389.5 -53.7 0.0 0.0   Net working capital %   219.3% 22.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   220 468 0 0 0 0 0 0   Added value / employee   109 150 100 397 269 654 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 150 100 397 269 654 0 0   EBIT / employee   109 150 100 397 269 654 0 0   Net earnings / employee   72 449 1,469 138 650 2,611 0 0