CVR number 34593469
Industry 47.7110 Retail sale of clothing in specialised stores

Amarla Retail ApS

 

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

Loading...

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  12.9% 12.3% 12.0% 7.5% 11.6%  
Credit score (0-100)  20 20 21 32 19  
Credit rating  BB BB BB BB BB  
Credit limit (mDKK)  -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 (mDKK) 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Net sales  95 60 98 50 53  
Gross profit  0.2 -6.1 -19.5 -4.5 -7.0  
EBITDA  -5.2 -10.6 -24.1 -7.9 -8.7  
EBIT  -7.8 -12.6 -25.8 -9.4 -9.2  
Pre-tax profit (PTP)  -7.9 -21.7 -55.0 -7.8 -28.7  
Net earnings  -7.9 -21.7 -55.0 -7.8 -28.7  
Pre-tax profit without non-rec. items  -7.9 -21.7 -55.0 -7.8 -28.7  
 
See the entire income statement

Balance sheet (mDKK) 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Tangible assets total  5.8 3.7 2.0 0.5 0.0  
Shareholders equity total  -36.2 -57.9 -113 -121 -149  
Interest-bearing liabilities  33.7 92.0 135 142 176  
Balance sheet total (assets)  56.0 51.7 60.7 54.5 47.8  
Net Debt  32.0 86.6 133 141 176  
 
See the entire balance sheet

Volume 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Net sales  95 60 98 50 53  
Net sales growth  176.7% -36.7% 63.7% -48.8% 5.1%  
Gross profit  0.2 -6.1 -19.5 -4.5 -7.0  
Gross profit growth  0.0% 0.0% -219.0% 76.8% -54.2%  
Employees  18 15 15 7 5  
Employee growth %  -10.0% -16.7% 0.0% -53.3% -28.6%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  56 52 61 54 48  
Balance sheet change%  114.2% -7.7% 17.4% -10.2% -12.2%  
Added value  -7.8 -12.6 -25.8 -9.4 -9.2  
Added value %  -8.3% -21.1% -26.3% -18.8% -17.5%  
Investments  -5 -4 -3 -3 -1  
Net sales trend  1.0 -1.0 1.0 -1.0 1.0  
EBIT trend  -2.0 -3.0 -4.0 -5.0 -5.0  

Profitability 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
EBITDA %  -5.5% -17.6% -24.6% -15.8% -16.4%  
EBIT %  -8.3% -21.1% -26.3% -18.8% -17.5%  
EBIT to gross profit (%)  -4,459.2% 206.6% 132.2% 208.0% 132.0%  
Net Earnings %  -8.3% -36.2% -56.1% -15.5% -54.4%  
Profit before depreciation and extraordinary items %  -5.5% -32.7% -54.4% -12.5% -53.3%  
Pre tax profit less extraordinaries %  -8.3% -36.2% -56.1% -15.5% -54.4%  
ROA %  -9.8% -17.7% -5.6% 0.0% -4.9%  
ROI %  -19.2% -28.4% -41.6% 0.1% -5.8%  
ROE %  -19.2% -40.2% -98.0% -13.5% -56.1%  

Solidity 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Equity ratio %  -39.3% -52.8% -65.0% -68.9% -75.7%  
Relative indebtedness %  97.5% 182.9% 177.0% 348.8% 373.7%  
Relative net indebtedness %  95.6% 173.7% 175.0% 347.5% 372.9%  
Net int. bear. debt to EBITDA, %  -614.8% -819.0% -551.0% -1,784.2% -2,025.9%  
Gearing %  -93.1% -159.0% -119.4% -117.6% -118.0%  
Net interest  0 0 0 0 0  
Financing costs %  1.8% 6.1% 6.9% 5.7% 12.3%  

Liquidity 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Quick Ratio  0.4 0.3 0.2 0.1 0.1  
Current Ratio  0.6 0.3 0.3 0.2 0.1  
Cash and cash equivalent  1.7 5.5 1.9 0.6 0.4  

Capital use efficiency 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Trade debtors turnover (days)  23.2 13.4 26.7 12.1 12.1  
Trade creditors turnover (days)  212.1 81.2 112.6 206.7 116.3  
Current assets / Net sales %  50.4% 58.8% 45.3% 57.1% 41.9%  
Net working capital  -27.2 -73.0 -128.5 -146.5 -175.1  
Net working capital %  -28.7% -121.8% -131.0% -291.7% -331.7%  

Employee efficiency 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Net sales / employee  5 4 7 7 11  
Added value / employee  -0 -1 -2 -1 -2  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -0 -1 -2 -1 -2  
EBIT / employee  -0 -1 -2 -1 -2  
Net earnings / employee  -0 -1 -4 -1 -6