CVR number 37965413
Industry 47.9120 Retail sale via mail order houses or via Internet

Opanda ApS

 

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

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2018
2018/8
2019
2019/8
2020
2020/8
2021
2021/8
2022
2022/8
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  13.8% 15.4% 15.2% 13.3% 19.2%  
Credit score (0-100)  17 14 13 16 6  
Credit rating  BB BB BB BB B  
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) 
2018
2018/8
2019
2019/8
2020
2020/8
2021
2021/8
2022
2022/8
Net sales  0 0 0 0 0  
Gross profit  -9.3 109 58.7 2.6 6.1  
EBITDA  -9.3 28.1 3.1 2.6 -13.7  
EBIT  -9.3 28.1 3.1 2.6 -13.7  
Pre-tax profit (PTP)  -14.3 28.1 3.1 2.4 -13.9  
Net earnings  -14.3 26.5 2.3 1.8 -13.9  
Pre-tax profit without non-rec. items  -14.3 28.1 3.1 2.4 -13.9  
 
See the entire income statement

Balance sheet (kDKK) 
2018
2018/8
2019
2019/8
2020
2020/8
2021
2021/8
2022
2022/8
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  -26.4 0.1 2.3 4.2 -9.7  
Interest-bearing liabilities  35.7 38.2 0.0 15.0 15.0  
Balance sheet total (assets)  164 52.0 15.3 29.7 13.7  
Net Debt  -129 -11.9 -10.5 -9.9 1.3  
 
See the entire balance sheet

Volume 
2018
2018/8
2019
2019/8
2020
2020/8
2021
2021/8
2022
2022/8
Net sales  0 0 0 0 0  
Net sales growth  -100.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -9.3 109 58.7 2.6 6.1  
Gross profit growth  27.0% 0.0% -46.2% -95.7% 140.3%  
Employees  0 1 1 0 1  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  164 52 15 30 14  
Balance sheet change%  3,182.1% -68.4% -70.6% 94.2% -53.9%  
Added value  -9.3 28.1 3.1 2.6 -13.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  -1.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 1.0 2.0 3.0 -1.0  

Profitability 
2018
2018/8
2019
2019/8
2020
2020/8
2021
2021/8
2022
2022/8
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 (%)  100.0% 25.7% 5.3% 100.0% -222.5%  
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 %  -9.0% 23.1% 9.2% 11.4% -51.4%  
ROI %  -35.3% 75.9% 15.2% 23.8% -79.9%  
ROE %  -16.9% 32.2% 187.3% 55.7% -155.9%  

Solidity 
2018
2018/8
2019
2019/8
2020
2020/8
2021
2021/8
2022
2022/8
Equity ratio %  -13.8% 0.1% 15.3% 14.0% -41.6%  
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, %  1,380.3% -42.4% -341.1% -388.1% -9.7%  
Gearing %  -135.3% 49,616.9% 0.0% 361.4% -153.9%  
Net interest  0 0 0 0 0  
Financing costs %  18.9% 0.0% 0.0% 2.6% 1.6%  

Liquidity 
2018
2018/8
2019
2019/8
2020
2020/8
2021
2021/8
2022
2022/8
Quick Ratio  0.9 1.0 1.2 1.2 0.6  
Current Ratio  0.9 1.0 1.2 1.2 0.6  
Cash and cash equivalent  164.4 50.1 10.5 24.9 13.7  

Capital use efficiency 
2018
2018/8
2019
2019/8
2020
2020/8
2021
2021/8
2022
2022/8
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  -26.4 0.1 2.3 4.2 -9.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2018/8
2019
2019/8
2020
2020/8
2021
2021/8
2022
2022/8
Net sales / employee  0 0 0 0 0  
Added value / employee  0 28 3 0 -14  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 28 3 0 -14  
EBIT / employee  0 28 3 0 -14  
Net earnings / employee  0 26 2 0 -14