CVR number 29847096
Industry 621000

ELEMENT LOGIC DENMARK A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.5% 3.8% 3.6% 1.8% 2.3%  
Credit score (0-100)  46 49 52 70 65  
Credit rating  BBB BBB BBB A BBB  
Credit limit (kDKK)  0.0 0.0 0.0 43.6 0.8  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 0.0 57,905 57,547  
EBITDA  13,006 47,004 46,003 31,542 23,676  
EBIT  13,006 47,004 46,003 30,987 23,064  
Pre-tax profit (PTP)  9,428.0 31,384.0 24,706.0 30,123.0 25,294.0  
Net earnings  9,428.0 31,384.0 24,706.0 23,468.0 19,761.0  
Pre-tax profit without non-rec. items  13,006 47,004 46,003 30,123 25,294  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  0.0 0.0 0.0 1,047 692  
Shareholders equity total  16,769 40,153 56,861 58,329 38,090  
Interest-bearing liabilities  0.0 0.0 0.0 15,710 12,012  
Balance sheet total (assets)  28,227 174,420 148,282 189,589 135,429  
Net Debt  0.0 0.0 0.0 15,710 12,012  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 0.0 57,905 57,547  
Gross profit growth  0.0% 0.0% 0.0% 0.0% -0.6%  
Employees  0 0 0 35 47  
Employee growth %  -100.0% 0.0% 0.0% 0.0% 34.3%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  28,227 174,420 148,282 189,589 135,429  
Balance sheet change%  14.6% 517.9% -15.0% 27.9% -28.6%  
Added value  13,006.0 47,004.0 46,003.0 30,987.0 23,676.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 492 -967  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 0.0% 53.5% 40.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  49.2% 46.4% 28.5% 21.6% 16.2%  
ROI %  49.2% 46.4% 28.5% 31.3% 36.2%  
ROE %  74.8% 110.3% 50.9% 40.7% 41.0%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  100.0% 100.0% 100.0% 30.8% 28.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% 49.8% 50.7%  
Gearing %  0.0% 0.0% 0.0% 26.9% 31.5%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 80.3% 6.9%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.0 0.0 0.0 1.2 1.5  
Current Ratio  0.0 0.0 0.0 1.3 1.5  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 0.0 30,213.0 47,267.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 885 504  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 901 504  
EBIT / employee  0 0 0 885 491  
Net earnings / employee  0 0 0 671 420