CVR number 38381598
Industry 69.2000 Accounting, bookkeeping and auditing activities; tax consultancy

AUR6127 ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  1.2% 1.2% 0.8% 0.8% 0.7%  
Credit score (0-100)  84 81 91 91 93  
Credit rating  A A AA AA AA  
Credit limit (kDKK)  226.5 161.2 1,364.1 1,406.9 2,234.1  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  2,061 549 3,644 1,289 4,330  
EBITDA  2,030 539 3,618 1,265 4,315  
EBIT  2,030 539 3,618 1,265 4,315  
Pre-tax profit (PTP)  2,876.9 1,848.6 7,408.0 3,542.7 7,178.6  
Net earnings  2,214.1 1,422.1 5,747.7 2,721.8 5,564.1  
Pre-tax profit without non-rec. items  2,877 1,849 7,408 3,543 7,179  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  6,815 8,127 13,762 16,369 21,933  
Interest-bearing liabilities  0.0 0.0 403 105 0.2  
Balance sheet total (assets)  10,076 13,522 18,849 20,443 26,025  
Net Debt  0.0 0.0 403 105 0.2  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,061 549 3,644 1,289 4,330  
Gross profit growth  -3.9% -73.4% 563.5% -64.6% 235.9%  
Employees  1 1 1 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)  10,076 13,522 18,849 20,443 26,025  
Balance sheet change%  45.0% 34.2% 39.4% 8.5% 27.3%  
Added value  2,030.1 538.6 3,617.7 1,264.8 4,314.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  98.5% 98.1% 99.3% 98.1% 99.7%  
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 %  33.8% 15.7% 45.8% 18.0% 30.9%  
ROI %  44.7% 22.3% 61.5% 21.6% 35.1%  
ROE %  38.4% 19.0% 52.5% 18.1% 29.1%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  67.6% 60.1% 73.0% 80.1% 84.3%  
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, %  0.0% 0.0% 11.1% 8.3% 0.0%  
Gearing %  0.0% 0.0% 2.9% 0.6% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 1.4% 1.0% 1.6%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.8 1.4 2.2 2.0 2.7  
Current Ratio  1.8 1.4 2.2 2.0 2.7  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  2,025.5 1,884.0 5,114.5 2,953.5 4,709.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  2,030 539 3,618 1,265 4,315  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  2,030 539 3,618 1,265 4,315  
EBIT / employee  2,030 539 3,618 1,265 4,315  
Net earnings / employee  2,214 1,422 5,748 2,722 5,564