DANSK KLIMAVENT ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
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  12.7% 6.7% 6.7% 6.6% 7.2%  
Credit score (0-100)  19 36 34 35 33  
Credit rating  BB 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
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  177 622 377 422 384  
EBITDA  -253 252 -51.9 -20.4 19.1  
EBIT  -263 238 -61.1 -28.4 11.1  
Pre-tax profit (PTP)  -270.0 232.7 -57.8 -36.4 4.2  
Net earnings  -210.9 181.3 -45.3 -28.4 3.2  
Pre-tax profit without non-rec. items  -270 233 -57.8 -36.4 4.2  

 
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  8.5 34.9 25.7 17.7 9.7  
Shareholders equity total  -16.6 165 119 91.0 94.3  
Interest-bearing liabilities  96.4 93.9 98.2 98.3 90.6  
Balance sheet total (assets)  251 685 462 266 305  

Net Debt  8.5 -433 15.8 -43.0 43.2  
 
See the entire balance sheet

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

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  177 622 377 422 384  
Gross profit growth  -61.1% 250.8% -39.4% 11.8% -8.9%  
Employees  0 0 0 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)  251 685 462 266 305  
Balance sheet change%  -52.3% 173.2% -32.5% -42.6% 15.0%  
Added value  -252.7 251.8 -51.9 -19.2 19.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -20 13 -18 -16 -16  

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

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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 (%)  -148.0% 38.3% -16.2% -6.7% 2.9%  
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 %  -66.2% 50.0% -8.9% -7.6% 3.8%  
ROI %  -134.2% 134.2% -21.4% -13.7% 5.9%  
ROE %  -94.8% 87.3% -31.9% -27.0% 3.5%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -6.2% 27.0% 25.8% 34.3% 30.9%  
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, %  -3.3% -171.9% -30.5% 210.3% 226.4%  
Gearing %  -581.6% 57.0% 82.2% 108.0% 96.1%  
Net interest  0 0 0 0 0  
Financing costs %  7.6% 5.8% 7.0% 8.8% 7.1%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.8 1.3 1.0 1.3 1.2  
Current Ratio  0.9 1.2 1.3 1.4 1.4  
Cash and cash equivalent  87.9 526.7 82.4 141.3 47.4  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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  -25.0 129.8 93.7 73.4 84.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 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 -19 19  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 -20 19  
EBIT / employee  0 0 0 -28 11  
Net earnings / employee  0 0 0 -28 3