CVR number 15288531
Industry 25.9900 Manufacture of other fabricated metal products n.e.c.

ApS AF 3/7 2006

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.8% 4.5% 2.2% 5.5% 6.5%  
Credit score (0-100)  46 48 66 40 36  
Credit rating  BBB BBB BBB BBB BBB  
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
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Net sales  0 0 0 0 0  
Gross profit  -27.4 -23.4 30.1 -33.3 -98.9  
EBITDA  -27.4 -23.4 30.1 -33.3 -98.9  
EBIT  -70.4 -23.4 24.1 -147 -98.9  
Pre-tax profit (PTP)  -113.7 -8.5 120.5 -94.4 35.2  
Net earnings  -113.7 -8.5 119.6 -94.4 30.9  
Pre-tax profit without non-rec. items  -114 -8.5 121 -94.4 35.2  
 
See the entire income statement

Balance sheet (kDKK) 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Tangible assets total  1.0 121 115 1.0 1.0  
Shareholders equity total  1,407 1,398 1,518 1,423 1,454  
Interest-bearing liabilities  0.0 104 113 113 2.3  
Balance sheet total (assets)  1,541 1,841 1,680 1,568 1,536  
Net Debt  -213 -379 -217 -273 -282  
 
See the entire balance sheet

Volume 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -27.4 -23.4 30.1 -33.3 -98.9  
Gross profit growth  61.7% 14.6% 0.0% 0.0% -197.2%  
Employees  0 0 0 0 2  
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)  1,541 1,841 1,680 1,568 1,536  
Balance sheet change%  -17.6% 19.4% -8.8% -6.7% -2.0%  
Added value  -70.4 -23.4 24.1 -147.3 -98.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -86 120 -12 -228 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 -4.0 1.0 -1.0 -2.0  

Profitability 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
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 (%)  256.8% 100.0% 80.1% 442.5% 100.0%  
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 %  -0.7% -0.4% 7.0% -5.6% 2.3%  
ROI %  -0.8% -0.5% 7.8% -5.7% 2.4%  
ROE %  -7.0% -0.6% 8.2% -6.4% 2.1%  

Solidity 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Equity ratio %  91.3% 76.0% 90.4% 90.8% 94.7%  
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, %  777.8% 1,617.9% -721.1% 819.7% 285.5%  
Gearing %  0.0% 7.4% 7.5% 8.0% 0.2%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 1.8% 2.4% 3.4% 1.9%  

Liquidity 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Quick Ratio  2.5 1.2 2.4 3.1 3.9  
Current Ratio  2.5 1.2 2.4 3.1 3.9  
Cash and cash equivalent  213.3 483.0 330.2 386.2 284.7  

Capital use efficiency 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
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  177.2 89.7 215.3 303.9 234.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -49  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -49  
EBIT / employee  0 0 0 0 -49  
Net earnings / employee  0 0 0 0 15