STRANDLODSVEJ 13 ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark

 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.3% 2.7% 6.1% 10.6% 2.6%  
Credit score (0-100)  67 62 39 23 59  
Credit rating  BBB BBB BBB BB BBB  
Credit limit (kDKK)  0.3 0.0 -0.0 -0.0 0.1  

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

Income statement (kDKK) 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Net sales  0 0 0 0 0  
Gross profit  -2,219 -94.9 -1,142 -723 437  
EBITDA  -3,253 -1,159 -2,226 -1,219 437  
EBIT  -4,641 -1,159 -2,226 -1,219 437  
Pre-tax profit (PTP)  -9,527.5 -2,616.6 -30,664.5 -45,011.3 30,999.0  
Net earnings  -8,739.0 -4,734.3 -30,100.3 -44,598.3 31,027.2  
Pre-tax profit without non-rec. items  -9,528 -2,617 -30,665 -45,011 30,999  

 
See the entire income statement

Balance sheet (kDKK) 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Tangible assets total  69,305 0.0 0.0 0.0 0.0  
Shareholders equity total  20,077 15,342 -14,758 -59,356 44,996  
Interest-bearing liabilities  116,795 13,876 373 48,106 0.0  
Balance sheet total (assets)  150,928 67,796 72,642 37,079 45,070  

Net Debt  116,616 13,244 109 40,161 -2,042  
 
See the entire balance sheet

Volume 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -2,219 -94.9 -1,142 -723 437  
Gross profit growth  85.7% 95.7% -1,103.1% 36.7% 0.0%  
Employees  0 0 0 1 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% -100.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  150,928 67,796 72,642 37,079 45,070  
Balance sheet change%  -25.0% -55.1% 7.1% -49.0% 21.6%  
Added value  -4,641.1 -1,158.8 -2,225.7 -1,218.9 436.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  2,305 -69,305 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 -2.0 -3.0 -4.0 1.0  

Profitability 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
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 (%)  209.2% 1,220.6% 194.9% 168.6% 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 %  -4.5% -1.8% -38.6% -47.6% 44.6%  
ROI %  -4.6% -1.8% -41.3% -53.4% 47.9%  
ROE %  -35.7% -26.7% -68.4% -81.3% 75.6%  

Solidity 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Equity ratio %  13.3% 22.6% -16.9% -61.6% 99.8%  
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, %  -3,584.5% -1,142.9% -4.9% -3,294.9% -467.6%  
Gearing %  581.7% 90.4% -2.5% -81.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  1.1% 1.0% 10.3% 5.0% 2.3%  

Liquidity 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Quick Ratio  0.5 1.7 0.1 0.5 566.8  
Current Ratio  0.5 1.7 0.1 0.5 566.8  
Cash and cash equivalent  179.2 632.1 263.8 7,944.8 2,042.4  

Capital use efficiency 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
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  -49,326.3 10,146.6 -9,113.8 -10,064.2 41,746.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 -1,219 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 -1,219 0  
EBIT / employee  0 0 0 -1,219 0  
Net earnings / employee  0 0 0 -44,598 0