Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byens Blomstertorv 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   3.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   0.0% 0.0% 12.4% 7.3% 8.3% 12.9% 14.5% 12.4%   Credit score (0-100)   0 0 21 35 31 18 13 18   Credit rating   N/A N/A BB BBB BB BB 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)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 2,529 2,241 2,036 1,737 1,737 1,737   Gross profit   0.0 0.0 955 879 718 636 0.0 0.0   EBITDA   0.0 0.0 56.1 102 20.5 -25.7 0.0 0.0   EBIT   0.0 0.0 17.5 61.0 -20.9 -67.1 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -11.6 32.0 -47.1 -85.4 0.0 0.0   Net earnings   0.0 0.0 -11.6 29.2 -47.1 -85.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -11.6 32.0 -47.1 -85.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 90.0 106 92.8 79.9 0.0 0.0   Shareholders equity total   0.0 0.0 38.4 67.6 20.5 -64.8 -115 -115   Interest-bearing liabilities   0.0 0.0 276 393 361 226 201 201   Balance sheet total (assets)   0.0 0.0 551 637 561 367 85.7 85.7   Net Debt   0.0 0.0 218 325 312 181 201 201     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 2,529 2,241 2,036 1,737 1,737 1,737   Net sales growth   0.0% 0.0% 0.0% -11.4% -9.2% -14.7% 0.0% 0.0%   Gross profit   0.0 0.0 955 879 718 636 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -7.9% -18.3% -11.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0 551 637 561 367 86 86   Balance sheet change%   0.0% 0.0% 0.0% 15.7% -11.9% -34.6% -76.6% 0.0%   Added value   0.0 0.0 56.1 102.5 20.5 -25.7 0.0 0.0   Added value %   0.0% 0.0% 2.2% 4.6% 1.0% -1.5% 0.0% 0.0%   Investments   0 0 223 -54 -83 -83 -80 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% 2.2% 4.6% 1.0% -1.5% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.7% 2.7% -1.0% -3.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 1.8% 6.9% -2.9% -10.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -0.5% 1.3% -2.3% -4.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 1.1% 3.2% -0.3% -2.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -0.5% 1.4% -2.3% -4.9% 0.0% 0.0%   ROA %   0.0% 0.0% 3.2% 10.3% -3.5% -13.5% 0.0% 0.0%   ROI %   0.0% 0.0% 5.6% 15.8% -5.0% -22.1% 0.0% 0.0%   ROE %   0.0% 0.0% -30.2% 55.1% -106.8% -44.1% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 7.0% 10.6% 3.7% -15.0% -57.3% -57.3%   Relative indebtedness %   0.0% 0.0% 20.3% 25.4% 26.5% 24.9% 11.5% 11.5%   Relative net indebtedness %   0.0% 0.0% 18.0% 22.4% 24.1% 22.3% 11.5% 11.5%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 387.9% 317.1% 1,522.9% -705.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 717.8% 581.0% 1,759.2% -348.9% -174.7% -174.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 21.1% 8.7% 6.9% 6.2% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.5 0.9 0.3 0.2 0.0 0.0   Current Ratio   0.0 0.0 1.2 2.2 1.3 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 58.1 68.0 49.6 45.3 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 0.0 2.4 8.9 2.4 2.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 6.0 3.5 13.5 4.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 11.4% 17.3% 17.4% 10.0% 0.0% 0.0%   Net working capital   0.0 0.0 52.7 214.8 80.9 -180.8 -100.3 -100.3   Net working capital %   0.0% 0.0% 2.1% 9.6% 4.0% -10.4% -5.8% -5.8%   1000.0 Employee efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0