URUP HOLDING A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
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  1.0% 1.0% 0.9% 0.8% 1.7%  
Credit score (0-100)  88 86 89 90 71  
Credit rating  A A A A A  
Credit limit (kDKK)  1,487.1 1,363.1 2,273.3 2,647.4 28.0  

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  339 -117 -162 -150 -315  
EBITDA  -436 -1,050 -985 -1,086 -1,382  
EBIT  -557 -1,167 -1,094 -757 -1,555  
Pre-tax profit (PTP)  3,116.1 386.1 2,784.7 3,959.4 -1,068.6  
Net earnings  3,500.9 612.3 3,085.5 4,126.5 -1,014.9  
Pre-tax profit without non-rec. items  3,116 386 2,785 3,959 -1,069  

 
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  8,238 8,512 8,125 8,331 7,478  
Shareholders equity total  26,386 26,888 29,860 33,872 32,739  
Interest-bearing liabilities  7,899 8,377 8,805 10,570 10,481  
Balance sheet total (assets)  34,477 35,669 38,982 44,661 43,702  

Net Debt  7,005 8,307 8,707 10,433 10,391  
 
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  339 -117 -162 -150 -315  
Gross profit growth  349.8% 0.0% -38.2% 7.5% -109.8%  
Employees  2 1 2 2 2  
Employee growth %  0.0% -50.0% 100.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  34,477 35,669 38,982 44,661 43,702  
Balance sheet change%  15.5% 3.5% 9.3% 14.6% -2.1%  
Added value  -435.6 -1,050.5 -985.1 -648.3 -1,555.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -406 157 -495 206 -854  

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
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 (%)  -164.4% 993.4% 673.7% 503.9% 493.5%  
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 %  11.1% 1.5% 7.8% 9.9% -2.0%  
ROI %  11.3% 1.5% 7.9% 9.9% -2.0%  
ROE %  14.2% 2.3% 10.9% 12.9% -3.0%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  76.5% 75.4% 76.6% 75.8% 74.9%  
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, %  -1,608.0% -790.8% -883.9% -960.5% -751.8%  
Gearing %  29.9% 31.2% 29.5% 31.2% 32.0%  
Net interest  0 0 0 0 0  
Financing costs %  6.5% 1.6% 1.7% 1.8% 1.9%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.3 0.1 0.1 0.1 0.0  
Current Ratio  0.3 0.1 0.1 0.1 0.0  
Cash and cash equivalent  894.5 69.6 97.4 137.1 89.9  

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  -4,238.6 -5,727.9 -6,617.8 -7,632.7 -8,648.2  
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  -218 -1,050 -493 -324 -778  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -218 -1,050 -493 -543 -691  
EBIT / employee  -278 -1,167 -547 -378 -778  
Net earnings / employee  1,750 612 1,543 2,063 -507