DELITE ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.4% 1.2% 1.8% 2.5% 4.4%  
Credit score (0-100)  78 81 70 62 41  
Credit rating  BBB BBB BBB BBB BB  
Credit limit (kDKK)  11.5 71.1 2.2 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  1,880 1,688 1,799 1,443 0  
Gross profit  1,880 1,688 1,799 1,443 979  
EBITDA  448 732 766 282 -32.6  
EBIT  421 732 766 282 -32.6  
Pre-tax profit (PTP)  288.2 724.4 753.5 239.3 -40.8  
Net earnings  222.3 568.2 589.3 187.1 -40.8  
Pre-tax profit without non-rec. items  288 724 753 239 -40.8  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1,514 2,082 2,561 2,635 2,594  
Interest-bearing liabilities  552 640 140 190 0.0  
Balance sheet total (assets)  2,738 3,052 2,905 2,922 2,630  

Net Debt  544 121 -161 -234 -277  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  1,880 1,688 1,799 1,443 0  
Net sales growth  -14.5% -10.2% 6.6% -19.8% -100.0%  
Gross profit  1,880 1,688 1,799 1,443 979  
Gross profit growth  -14.5% -10.2% 6.6% -19.8% -32.2%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  -1,431.7 -956.0 -1,032.6 -1,160.5 -1,011.3  
Balance sheet total (assets)  2,738 3,052 2,905 2,922 2,630  
Balance sheet change%  -13.4% 11.5% -4.8% 0.6% -10.0%  
Added value  1,880.1 1,687.7 1,798.7 1,442.5 978.7  
Added value %  100.0% 100.0% 100.0% 100.0% 0.0%  
Investments  -55 0 0 0 0  

Net sales trend  -1.0 -2.0 1.0 -1.0 -2.0  
EBIT trend  4.0 5.0 5.0 5.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  23.8% 43.4% 42.6% 19.5% 0.0%  
EBIT %  22.4% 43.4% 42.6% 19.5% 0.0%  
EBIT to gross profit (%)  22.4% 43.4% 42.6% 19.5% -3.3%  
Net Earnings %  11.8% 33.7% 32.8% 13.0% 0.0%  
Profit before depreciation and extraordinary items %  13.3% 33.7% 32.8% 13.0% 0.0%  
Pre tax profit less extraordinaries %  15.3% 42.9% 41.9% 16.6% 0.0%  
ROA %  14.3% 25.8% 25.7% 9.7% -1.1%  
ROI %  19.4% 31.2% 28.2% 10.2% -1.2%  
ROE %  15.8% 31.6% 25.4% 7.2% -1.6%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  55.3% 68.2% 88.2% 90.2% 98.6%  
Relative indebtedness %  65.1% 57.5% 19.1% 19.9% 0.0%  
Relative net indebtedness %  64.7% 26.7% 2.4% -9.5% 0.0%  
Net int. bear. debt to EBITDA, %  121.4% 16.5% -21.0% -83.1% 850.2%  
Gearing %  36.4% 30.7% 5.5% 7.2% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  17.4% 3.6% 3.2% 25.9% 9.7%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.6 1.5 2.2 3.0 17.1  
Current Ratio  2.2 3.1 8.3 10.0 71.8  
Cash and cash equivalent  7.2 519.2 301.0 424.4 276.9  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  85.6 67.7 53.4 108.5 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  142.9% 177.8% 158.6% 199.3% 0.0%  
Net working capital  1,461.9 2,030.1 2,508.8 2,588.4 2,547.6  
Net working capital %  77.8% 120.3% 139.5% 179.4% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0