CVR number 35862412
Industry 46.1400 Agents involved in the sale of machinery, industrial equipment, ships and aircraft

WESTCOAST MINK 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  2.7% 2.7% 2.7% 2.7% 2.7%  
Bankruptcy risk  5.9% 4.0% 10.0% 11.0% 11.6%  
Credit score (0-100)  41 49 23 21 20  
Credit rating  BBB BBB BB BB BB  
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
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  512 1,570 -20.4 -494 -199  
EBITDA  -26.6 1,051 -201 -618 -263  
EBIT  -150 1,018 -303 -648 -352  
Pre-tax profit (PTP)  -203.2 975.6 -338.6 -720.3 -442.5  
Net earnings  -170.8 750.7 -297.0 -527.4 -345.0  
Pre-tax profit without non-rec. items  -203 976 -339 -720 -443  
 
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  282 475 390 299 227  
Shareholders equity total  397 1,148 651 -76.8 -422  
Interest-bearing liabilities  1,164 606 1,043 1,724 2,100  
Balance sheet total (assets)  2,139 2,278 2,157 1,976 1,698  
Net Debt  1,156 598 1,035 1,716 2,092  
 
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  512 1,570 -20.4 -494 -199  
Gross profit growth  -44.3% 206.4% 0.0% -2,320.3% 59.7%  
Employees  2 2 1 1 1  
Employee growth %  0.0% 0.0% -50.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,139 2,278 2,157 1,976 1,698  
Balance sheet change%  3.9% 6.5% -5.3% -8.4% -14.0%  
Added value  -26.6 1,050.5 -201.0 -545.3 -262.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -345 143 -205 -139 -179  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 1.0 -1.0 -2.0 -3.0  

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 (%)  -29.3% 64.8% 1,487.4% 131.2% 177.0%  
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 %  -7.1% 46.1% -13.7% -30.8% -16.9%  
ROI %  -9.0% 60.9% -17.3% -37.2% -18.2%  
ROE %  -29.3% 97.2% -33.0% -40.2% -18.8%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  18.6% 50.4% 30.2% -3.7% -19.9%  
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, %  -4,348.6% 57.0% -514.7% -277.5% -796.5%  
Gearing %  293.2% 52.8% 160.2% -2,245.7% -497.8%  
Net interest  0 0 0 0 0  
Financing costs %  5.0% 4.8% 4.3% 5.2% 4.7%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.6 0.5 0.4 0.2 0.1  
Current Ratio  1.0 1.6 1.2 0.8 0.7  
Cash and cash equivalent  8.0 8.0 8.0 8.0 8.0  

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  43.9 649.0 252.6 -359.3 -649.2  
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  -13 525 -201 -545 -263  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -13 525 -201 -618 -263  
EBIT / employee  -75 509 -303 -648 -352  
Net earnings / employee  -85 375 -297 -527 -345