CVR number 39238195
Industry 47.9113 Retail sale via mail order houses or via Internet

hertug ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2019/7
2020
2020/7
2021
2021/7
2022
2022/7
2023
2023/7
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  8.7% 17.3% 13.5% 12.3% 13.5%  
Credit score (0-100)  30 9 15 18 16  
Credit rating  BB BB BB BB BB  
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
2019/7
2020
2020/7
2021
2021/7
2022
2022/7
2023
2023/7
Net sales  0 0 0 0 0  
Gross profit  -105 -210 74.6 -21.2 -0.6  
EBITDA  -105 -230 -50.2 -21.2 -2.1  
EBIT  -178 -551 -50.2 -21.2 -2.1  
Pre-tax profit (PTP)  -192.5 -551.5 -50.7 -21.2 -3.5  
Net earnings  -150.8 -516.7 -50.7 -21.2 -3.5  
Pre-tax profit without non-rec. items  -192 -551 -50.7 -21.2 -3.5  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/7
2020
2020/7
2021
2021/7
2022
2022/7
2023
2023/7
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  -137 -654 -704 -726 -729  
Interest-bearing liabilities  532 719 735 773 787  
Balance sheet total (assets)  445 80.6 49.2 47.9 58.1  
Net Debt  519 687 734 773 778  
 
See the entire balance sheet

Volume 
2019
2019/7
2020
2020/7
2021
2021/7
2022
2022/7
2023
2023/7
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -105 -210 74.6 -21.2 -0.6  
Gross profit growth  -154.2% -100.1% 0.0% 0.0% 97.1%  
Employees  1 0 0 0 0  
Employee growth %  0.0% -100.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  445 81 49 48 58  
Balance sheet change%  -23.7% -81.9% -38.9% -2.6% 21.3%  
Added value  -105.4 -229.9 -50.2 -21.2 -2.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -144 -643 -0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 -3.0 -4.0 -5.0 -5.0  

Profitability 
2019
2019/7
2020
2020/7
2021
2021/7
2022
2022/7
2023
2023/7
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 (%)  169.5% 263.0% -67.2% 100.0% 343.5%  
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 %  -30.5% -83.8% -6.7% -2.8% -0.3%  
ROI %  -31.3% -85.7% -6.9% -2.8% -0.3%  
ROE %  -65.7% -196.5% -78.1% -43.7% -6.6%  

Solidity 
2019
2019/7
2020
2020/7
2021
2021/7
2022
2022/7
2023
2023/7
Equity ratio %  -23.5% -89.0% -93.5% -93.8% -92.6%  
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, %  -492.9% -298.6% -1,462.8% -3,644.5% -36,751.9%  
Gearing %  -388.7% -110.0% -104.4% -106.6% -107.9%  
Net interest  0 0 0 0 0  
Financing costs %  3.0% 0.0% 0.1% 0.0% 0.2%  

Liquidity 
2019
2019/7
2020
2020/7
2021
2021/7
2022
2022/7
2023
2023/7
Quick Ratio  0.2 0.1 0.1 0.1 0.1  
Current Ratio  0.2 0.1 0.1 0.1 0.1  
Cash and cash equivalent  12.8 32.7 1.3 0.0 9.3  

Capital use efficiency 
2019
2019/7
2020
2020/7
2021
2021/7
2022
2022/7
2023
2023/7
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  -423.6 -653.6 -704.3 -725.6 -729.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/7
2020
2020/7
2021
2021/7
2022
2022/7
2023
2023/7
Net sales / employee  0 0 0 0 0  
Added value / employee  -105 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -105 0 0 0 0  
EBIT / employee  -178 0 0 0 0  
Net earnings / employee  -151 0 0 0 0