EFFECTMANAGER 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  5.5% 4.5% 5.5% 7.1% 4.3%  
Credit score (0-100)  43 47 40 33 47  
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  3,723 3,942 3,266 3,333 7,474  
EBITDA  2,137 2,290 1,624 1,583 1,676  
EBIT  346 609 75.1 238 298  
Pre-tax profit (PTP)  6.1 366.4 -143.3 45.2 64.1  
Net earnings  3.4 352.8 -39.6 139.1 90.1  
Pre-tax profit without non-rec. items  6.1 366 -143 45.2 64.1  

 
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  2.3 42.6 28.4 14.2 166  
Shareholders equity total  -1,409 -1,056 -1,096 -957 9.3  
Interest-bearing liabilities  1,041 778 1,359 1,878 1,365  
Balance sheet total (assets)  4,288 3,663 3,311 3,616 5,748  

Net Debt  1,040 778 1,358 1,877 1,364  
 
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  3,723 3,942 3,266 3,333 7,474  
Gross profit growth  -3.4% 5.9% -17.2% 2.1% 124.2%  
Employees  4 4 3 3 11  
Employee growth %  0.0% 0.0% -25.0% 0.0% 266.7%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,288 3,663 3,311 3,616 5,748  
Balance sheet change%  -15.7% -14.6% -9.6% 9.2% 59.0%  
Added value  2,137.0 2,289.6 1,623.9 1,786.9 1,676.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -2,281 -2,281 -2,000 -1,111 483  

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
2019/12
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 (%)  9.3% 15.4% 2.3% 7.1% 4.0%  
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 %  5.7% 11.7% 1.7% 5.3% 5.9%  
ROI %  7.5% 16.6% 2.5% 8.6% 14.8%  
ROE %  0.1% 8.9% -1.1% 4.0% 5.0%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -21.8% -18.8% -20.5% -19.1% 0.2%  
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, %  48.7% 34.0% 83.6% 118.6% 81.4%  
Gearing %  -73.9% -73.7% -124.0% -196.3% 14,752.0%  
Net interest  0 0 0 0 0  
Financing costs %  25.5% 26.7% 20.5% 12.0% 14.9%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.1 0.0 0.1 0.1 0.1  
Current Ratio  0.1 0.0 0.1 0.1 0.1  
Cash and cash equivalent  0.9 0.7 0.7 0.7 0.7  

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  -1,832.6 -2,538.2 -2,231.8 -2,934.9 -4,165.6  
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  534 572 541 596 152  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  534 572 541 528 152  
EBIT / employee  86 152 25 79 27  
Net earnings / employee  1 88 -13 46 8