CVR number 38328360
Industry 733000

The & Partners ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  7.6% 7.7% 8.3% 6.3% 7.3%  
Credit score (0-100)  32 30 29 36 33  
Credit rating  BB BB BB 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) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  5,306 5,664 6,332 4,631 4,015  
EBITDA  2,435 2,829 3,585 1,907 1,280  
EBIT  2,435 2,829 3,585 1,907 1,280  
Pre-tax profit (PTP)  2,418.2 2,823.9 3,450.8 1,980.6 1,408.7  
Net earnings  1,884.2 2,200.5 2,682.1 1,529.7 1,096.6  
Pre-tax profit without non-rec. items  2,418 2,824 3,451 1,981 1,409  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  2,611 4,812 4,226 3,656 3,553  
Interest-bearing liabilities  198 478 432 562 393  
Balance sheet total (assets)  5,251 6,658 6,024 5,862 4,494  
Net Debt  -3,386 -4,725 -3,914 -3,343 -1,487  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  5,306 5,664 6,332 4,631 4,015  
Gross profit growth  5.1% 6.7% 11.8% -26.9% -13.3%  
Employees  5 5 5 5 4  
Employee growth %  25.0% 0.0% 0.0% 0.0% -20.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,251 6,658 6,024 5,862 4,494  
Balance sheet change%  -11.0% 26.8% -9.5% -2.7% -23.3%  
Added value  2,434.8 2,829.3 3,585.4 1,906.6 1,280.2  
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  4.0 5.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
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 (%)  45.9% 50.0% 56.6% 41.2% 31.9%  
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 %  44.2% 48.2% 56.8% 34.5% 27.5%  
ROI %  72.8% 69.2% 72.4% 46.1% 34.7%  
ROE %  62.2% 59.3% 59.4% 38.8% 30.4%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  59.5% 72.5% 75.5% 75.6% 83.9%  
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, %  -139.1% -167.0% -109.2% -175.3% -116.2%  
Gearing %  7.6% 9.9% 10.2% 15.4% 11.1%  
Net interest  0 0 0 0 0  
Financing costs %  22.5% 14.3% 32.5% 13.6% 3.1%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  3.3 3.7 4.4 5.0 7.1  
Current Ratio  2.2 3.6 3.4 2.7 5.0  
Cash and cash equivalent  3,584.3 5,202.4 4,345.9 3,905.2 1,880.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
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  2,817.4 4,811.9 4,226.3 3,656.0 3,601.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  487 566 717 381 320  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  487 566 717 381 320  
EBIT / employee  487 566 717 381 320  
Net earnings / employee  377 440 536 306 274