Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLUSENSE DIAGNOSTICS 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% 1.5%   Bankruptcy risk   7.6% 6.2% 10.7% 17.3% 8.3% 5.9% 19.0% 19.0%   Credit score (0-100)   34 40 24 10 29 38 6 6   Credit rating   BB BBB BB BB BB BBB 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)  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   -5,072 -8,750 -9,396 -12,218 -8,577 -12,489 0.0 0.0   EBITDA   -10,343 -17,615 -22,142 -32,835 -28,158 -31,251 0.0 0.0   EBIT   -10,535 -17,885 -22,587 -33,284 -28,780 -31,904 0.0 0.0   Pre-tax profit (PTP)   -10,528.0 -17,825.0 -22,781.0 -33,457.0 -28,880.0 -32,028.0 0.0 0.0   Net earnings   -7,849.0 -14,496.0 -18,778.0 -27,957.0 -23,380.0 -26,528.0 0.0 0.0   Pre-tax profit without non-rec. items   -10,528 -17,825 -22,781 -33,457 -28,880 -32,028 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   444 968 760 759 1,521 1,386 0.0 0.0   Shareholders equity total   6,939 12,691 7,893 -8,551 5,319 27,219 -122,480 -122,480   Interest-bearing liabilities   0.0 0.0 61.0 38,371 10,155 4,642 122,480 122,480   Balance sheet total (assets)   9,586 16,357 13,989 38,967 20,561 38,264 0.0 0.0   Net Debt   -3,383 -8,617 -6,609 8,774 412 -18,868 122,480 122,480     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   -5,072 -8,750 -9,396 -12,218 -8,577 -12,489 0.0 0.0   Gross profit growth   0.0% -72.5% -7.4% -30.0% 29.8% -45.6% 0.0% 0.0%   Employees   12 16 24 38 40 35 0 0   Employee growth %   0.0% 33.3% 50.0% 58.3% 5.3% -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)   9,586 16,357 13,989 38,967 20,561 38,264 0 0   Balance sheet change%   0.0% 70.6% -14.5% 178.6% -47.2% 86.1% -100.0% 0.0%   Added value   -10,343.0 -17,615.0 -22,142.0 -32,835.0 -28,331.0 -31,251.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   252 254 -653 -450 140 -788 -1,386 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 -5.0 -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 (%)   207.7% 204.4% 240.4% 272.4% 335.5% 255.5% 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 %   -109.7% -136.7% -148.4% -108.2% -84.5% -108.5% 0.0% 0.0%   ROI %   -151.6% -180.7% -218.1% -143.7% -106.9% -134.8% 0.0% 0.0%   ROE %   -113.1% -147.7% -182.5% -119.3% -105.6% -163.1% 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 %   72.4% 77.6% 56.4% -18.0% 25.9% 71.1% -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, %   32.7% 48.9% 29.8% -26.7% -1.5% 60.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.8% -448.7% 190.9% 17.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 862.3% 0.9% 0.4% 1.8% 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   2.7 3.6 1.8 2.0 2.8 3.0 0.0 0.0   Current Ratio   2.7 3.6 1.8 2.0 2.8 3.1 0.0 0.0   Cash and cash equivalent   3,383.0 8,617.0 6,670.0 29,597.0 9,743.0 23,510.0 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   4,414.0 9,520.0 4,797.0 17,971.0 10,486.0 23,401.0 -61,240.0 -61,240.0   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   -862 -1,101 -923 -864 -708 -893 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -862 -1,101 -923 -864 -704 -893 0 0   EBIT / employee   -878 -1,118 -941 -876 -720 -912 0 0   Net earnings / employee   -654 -906 -782 -736 -585 -758 0 0