Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLACKANGUSDK 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.3%   Bankruptcy risk   8.2% 5.7% 4.0% 4.3% 2.5% 12.5% 20.5% 16.6%   Credit score (0-100)   32 42 51 49 62 17 4 10   Credit rating   BB BBB BBB BBB BBB BB B 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   505 1,325 1,661 1,494 1,750 1,145 0.0 0.0   EBITDA   -12.0 289 414 252 478 93.1 0.0 0.0   EBIT   -44.0 240 361 195 425 69.0 0.0 0.0   Pre-tax profit (PTP)   -63.0 208.0 343.0 180.0 393.0 42.7 0.0 0.0   Net earnings   -50.0 162.0 267.0 140.0 304.0 33.1 0.0 0.0   Pre-tax profit without non-rec. items   -63.0 208 343 180 393 42.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   219 171 148 92.0 38.0 11.2 0.0 0.0   Shareholders equity total   0.0 162 429 319 623 109 59.1 59.1   Interest-bearing liabilities   460 77.0 30.0 4.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   682 501 865 739 1,563 1,227 59.1 59.1   Net Debt   134 10.0 -335 -223 -1,198 -94.6 -59.1 -59.1     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   505 1,325 1,661 1,494 1,750 1,145 0.0 0.0   Gross profit growth   0.0% 162.4% 25.4% -10.1% 17.1% -34.5% -100.0% 0.0%   Employees   4,000 6 8 8 8 7 0 0   Employee growth %   0.0% -99.9% 33.3% 0.0% 0.0% -12.5% -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)   682 501 865 739 1,563 1,227 59 59   Balance sheet change%   0.0% -26.5% 72.7% -14.6% 111.5% -21.5% -95.2% 0.0%   Added value   -12.0 289.0 414.0 252.0 482.0 93.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   187 -97 -76 -113 -107 -51 -11 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -8.7% 18.1% 21.7% 13.1% 24.3% 6.0% 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 %   -6.5% 40.6% 52.9% 25.3% 36.9% 4.9% 0.0% 0.0%   ROI %   -9.6% 68.3% 102.1% 51.3% 89.3% 18.8% 0.0% 0.0%   ROE %   -7.3% 38.4% 90.4% 37.4% 64.5% 9.0% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 32.3% 49.6% 43.2% 39.9% 8.9% 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, %   -1,116.7% 3.5% -80.9% -88.5% -250.6% -101.6% 0.0% 0.0%   Gearing %   0.0% 47.5% 7.0% 1.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 11.9% 33.6% 135.3% 1,600.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.5 0.6 1.4 1.2 1.5 1.0 0.0 0.0   Current Ratio   0.6 0.7 1.5 1.3 1.5 1.0 0.0 0.0   Cash and cash equivalent   326.0 67.0 365.0 227.0 1,198.0 94.6 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -305.0 -92.0 199.0 140.0 496.0 4.0 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -0 48 52 32 60 13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -0 48 52 32 60 13 0 0   EBIT / employee   -0 40 45 24 53 10 0 0   Net earnings / employee   -0 27 33 18 38 5 0 0