CVR number 28697775
Industry 47.9115 Retail sale via mail order houses or via Internet

DOMUS MODELTOG 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  4.1% 4.1% 4.1% 4.1% 4.1%  
Bankruptcy risk  2.9% 3.0% 3.4% 3.0% 3.9%  
Credit score (0-100)  59 57 52 57 49  
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) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  -67.8 -62.0 -94.9 -51.3 -81.1  
EBITDA  -190 -184 -217 -174 -204  
EBIT  -261 -252 -281 -238 -268  
Pre-tax profit (PTP)  -265.3 -260.8 -290.7 -241.6 -283.2  
Net earnings  -265.3 -260.8 -290.7 -241.6 -283.2  
Pre-tax profit without non-rec. items  -265 -261 -291 -242 -283  
 
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  1,397 1,329 1,265 1,200 1,136  
Shareholders equity total  3,520 3,149 2,745 2,389 1,988  
Interest-bearing liabilities  0.0 0.0 82.5 166 266  
Balance sheet total (assets)  3,541 3,168 2,842 2,571 2,269  
Net Debt  -1,273 -968 -618 -339 5.1  
 
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  -67.8 -62.0 -94.9 -51.3 -81.1  
Gross profit growth  27.4% 8.6% -53.0% 46.0% -58.2%  
Employees  1 1 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)  3,541 3,168 2,842 2,571 2,269  
Balance sheet change%  -6.8% -10.5% -10.3% -9.5% -11.7%  
Added value  -190.4 -184.4 -217.1 -173.6 -203.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -141 -136 -129 -129 -129  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 -5.0 -5.0 -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 (%)  384.6% 406.8% 296.6% 464.0% 330.3%  
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 %  -7.1% -7.5% -9.4% -8.8% -11.1%  
ROI %  -7.1% -7.6% -9.4% -8.8% -11.1%  
ROE %  -7.3% -7.8% -9.9% -9.4% -12.9%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  99.4% 99.4% 96.6% 92.9% 87.6%  
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, %  668.7% 524.9% 284.5% 195.3% -2.5%  
Gearing %  0.0% 0.0% 3.0% 6.9% 13.4%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 22.4% 2.9% 7.1%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  61.7 50.8 7.4 2.8 1.0  
Current Ratio  103.4 96.0 16.4 7.6 4.0  
Cash and cash equivalent  1,272.9 967.8 700.2 505.0 260.6  

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  2,123.4 1,819.9 1,480.6 1,189.0 852.4  
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  -190 -184 -217 -174 -204  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -190 -184 -217 -174 -204  
EBIT / employee  -261 -252 -281 -238 -268  
Net earnings / employee  -265 -261 -291 -242 -283