Online Profil ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2019/3
2019
2020/3
2020
2020/12
2021
2021/12
2022
2022/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  6.4% 9.6% 18.1% 7.7% 6.4%  
Credit score (0-100)  38 27 8 30 36  
Credit rating  BBB BB B BB 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) 
2018
2019/3
2019
2020/3
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Gross profit  851 882 56.9 328 42.0  
EBITDA  -7.2 -68.0 -32.9 359 19.6  
EBIT  -13.4 -68.0 -128 289 -50.4  
Pre-tax profit (PTP)  -25.6 -77.9 -108.4 318.6 -34.0  
Net earnings  -21.8 -77.9 -69.3 247.6 -26.6  
Pre-tax profit without non-rec. items  -25.6 -77.9 -108 319 -34.0  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2019/3
2019
2020/3
2020
2020/12
2021
2021/12
2022
2022/12

Tangible assets total  10.4 10.4 0.0 0.0 0.0  
Shareholders equity total  28.3 -43.1 -112 135 108  
Interest-bearing liabilities  149 145 1.2 256 213  
Balance sheet total (assets)  312 268 514 643 419  

Net Debt  95.3 141 -1.5 210 204  
 
See the entire balance sheet

Volume 
2018
2019/3
2019
2020/3
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  851 882 56.9 328 42.0  
Gross profit growth  0.0% 3.7% -93.5% 476.6% -87.2%  
Employees  0 1 1 0 0  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  312 268 514 643 419  
Balance sheet change%  0.0% -14.2% 91.8% 25.1% -34.9%  
Added value  -7.2 -68.0 -32.9 384.2 19.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  19 0 160 -140 -140  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 -2.0 -3.0 1.0 -1.0  

Profitability 
2018
2019/3
2019
2020/3
2020
2020/12
2021
2021/12
2022
2022/12
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 (%)  -1.6% -7.7% -224.3% 88.2% -119.8%  
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 %  -4.3% -21.8% -22.5% 51.1% -6.0%  
ROI %  -6.9% -40.1% -144.4% 147.6% -8.1%  
ROE %  -77.0% -52.6% -17.7% 76.3% -21.9%  

Solidity 
2018
2019/3
2019
2020/3
2020
2020/12
2021
2021/12
2022
2022/12
Equity ratio %  9.0% -13.9% -19.2% 22.1% 29.3%  
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, %  -1,320.7% -207.4% 4.4% 58.5% 1,037.9%  
Gearing %  528.1% -335.5% -1.0% 189.8% 196.8%  
Net interest  0 0 0 0 0  
Financing costs %  16.3% 6.7% 4.3% 4.1% 0.9%  

Liquidity 
2018
2019/3
2019
2020/3
2020
2020/12
2021
2021/12
2022
2022/12
Quick Ratio  1.0 0.7 0.4 1.0 1.2  
Current Ratio  1.0 0.7 0.4 0.9 1.0  
Cash and cash equivalent  53.9 3.7 2.6 46.1 9.6  

Capital use efficiency 
2018
2019/3
2019
2020/3
2020
2020/12
2021
2021/12
2022
2022/12
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  -10.5 -98.9 -392.4 -28.7 -0.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2019/3
2019
2020/3
2020
2020/12
2021
2021/12
2022
2022/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 -68 -33 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 -68 -33 0 0  
EBIT / employee  0 -68 -128 0 0  
Net earnings / employee  0 -78 -69 0 0