CVR number 40628746
Industry 62.0100 Computer programming activities

Boxdepotet.dk ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.9% 1.9% 1.9% 1.9% 1.9%  
Bankruptcy risk  12.3% 11.6% 11.8% 14.0% 15.3%  
Credit score (0-100)  20 20 19 15 12  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  20.4 32.5 16.7 12.1 11.8  
EBITDA  20.4 32.5 16.7 12.1 11.8  
EBIT  15.4 27.5 11.7 7.1 6.8  
Pre-tax profit (PTP)  4.5 2.7 -10.5 -15.1 -26.4  
Net earnings  2.9 0.5 -8.2 -16.4 -26.4  
Pre-tax profit without non-rec. items  4.5 2.7 -10.5 -15.1 -26.4  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  42.9 43.4 35.2 18.7 -7.7  
Interest-bearing liabilities  2.2 108 115 118 126  
Balance sheet total (assets)  464 662 642 787 1,203  
Net Debt  -163 37.5 87.8 103 40.6  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  20.4 32.5 16.7 12.1 11.8  
Gross profit growth  0.0% 59.1% -48.6% -27.5% -3.0%  
Employees  0 0 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  464 662 642 787 1,203  
Balance sheet change%  0.0% 42.6% -2.9% 22.5% 53.0%  
Added value  20.4 32.5 16.7 12.1 11.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  40 -10 -10 -10 -10  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  75.5% 84.6% 70.1% 58.8% 57.5%  
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 %  3.3% 4.9% 1.8% 1.0% 0.7%  
ROI %  34.3% 27.9% 7.7% 5.0% 5.2%  
ROE %  6.7% 1.2% -20.8% -61.0% -4.3%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  9.2% 6.6% 5.5% 2.4% -0.6%  
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, %  -799.5% 115.3% 524.4% 848.1% 344.5%  
Gearing %  5.2% 248.7% 325.9% 627.0% -1,637.1%  
Net interest  0 0 0 0 0  
Financing costs %  983.2% 45.1% 20.0% 19.1% 27.3%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.0 1.0 1.0 1.0 0.7  
Current Ratio  1.0 1.0 1.0 1.0 1.0  
Cash and cash equivalent  165.7 70.3 26.9 14.6 85.5  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  -2.1 4.3 1.6 -11.3 -32.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 17 12 12  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 17 12 12  
EBIT / employee  0 0 12 7 7  
Net earnings / employee  0 0 -8 -16 -26