FIVE ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
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  2.6% 3.0% 6.6% 3.2% 3.3%  
Credit score (0-100)  63 57 35 55 54  
Credit rating  BBB BBB BBB BBB 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) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  3,515 3,046 3,251 3,302 3,155  
EBITDA  609 249 32.9 301 308  
EBIT  608 177 -46.5 230 238  
Pre-tax profit (PTP)  601.3 168.2 -51.5 223.9 240.2  
Net earnings  468.2 129.5 -40.4 174.4 187.3  
Pre-tax profit without non-rec. items  601 168 -51.5 224 240  

 
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  216 294 215 144 73.6  
Shareholders equity total  769 631 591 765 778  
Interest-bearing liabilities  0.0 0.0 0.0 527 541  
Balance sheet total (assets)  1,271 1,444 1,279 1,335 1,382  

Net Debt  -897 -600 -824 -496 -557  
 
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  3,515 3,046 3,251 3,302 3,155  
Gross profit growth  1.8% -13.4% 6.8% 1.6% -4.4%  
Employees  5 5 5 5 5  
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)  1,271 1,444 1,279 1,335 1,382  
Balance sheet change%  32.2% 13.7% -11.5% 4.4% 3.5%  
Added value  608.9 249.3 32.9 309.6 308.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  215 6 -159 -141 -141  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 -1.0 1.0 2.0  

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 (%)  17.3% 5.8% -1.4% 7.0% 7.5%  
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 %  54.4% 13.0% -3.4% 17.6% 17.7%  
ROI %  94.5% 25.0% -7.6% 24.4% 18.3%  
ROE %  73.2% 18.5% -6.6% 25.7% 24.3%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  60.5% 43.7% 46.2% 57.3% 56.3%  
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, %  -147.3% -240.6% -2,503.9% -165.0% -180.9%  
Gearing %  0.0% 0.0% 0.0% 68.9% 69.6%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 2.4% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.9 1.3 1.4 1.9 1.9  
Current Ratio  2.1 1.4 1.5 2.1 2.2  
Cash and cash equivalent  897.1 599.8 824.5 1,023.2 1,098.9  

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  559.3 344.1 376.0 628.0 712.5  
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  122 50 7 62 62  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  122 50 7 60 62  
EBIT / employee  122 35 -9 46 48  
Net earnings / employee  94 26 -8 35 37