CVR number 30361342
Industry 70.2200 Business and other management consultancy activities

NO RISC MEDIA 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  2.6% 3.0% 3.0% 2.6% 2.3%  
Credit score (0-100)  62 57 55 61 64  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.3  
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  -57.5 -61.2 -55.1 -30.2 -48.6  
EBITDA  -57.5 -61.2 -55.1 -30.2 -48.6  
EBIT  -77.6 -77.4 -71.3 -46.4 -48.6  
Pre-tax profit (PTP)  270.4 24,715.6 -11,579.4 -5,957.9 -557.6  
Net earnings  210.1 24,416.2 -11,576.8 -6,004.9 -944.4  
Pre-tax profit without non-rec. items  270 24,716 -11,579 -5,958 -558  
 
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  48.6 32.4 16.2 0.0 0.0  
Shareholders equity total  6,686 30,991 19,215 13,153 11,978  
Interest-bearing liabilities  0.3 102 2.3 2.3 2.3  
Balance sheet total (assets)  6,787 31,398 19,509 13,163 12,418  
Net Debt  -6,413 -7,568 -6,521 -7,151 -8,644  
 
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  -57.5 -61.2 -55.1 -30.2 -48.6  
Gross profit growth  32.1% -6.5% 10.0% 45.2% -60.9%  
Employees  0 0 0 0 0  
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)  6,787 31,398 19,509 13,163 12,418  
Balance sheet change%  -0.0% 362.6% -37.9% -32.5% -5.7%  
Added value  -57.5 -61.2 -55.1 -30.2 -48.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -40 -32 -32 -32 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 (%)  135.0% 126.5% 129.4% 153.7% 100.0%  
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 %  4.0% 129.6% -0.1% 0.0% 0.1%  
ROI %  4.1% 131.0% -0.1% 0.0% 0.1%  
ROE %  3.2% 129.6% -46.1% -37.1% -7.5%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  98.5% 98.7% 98.5% 99.9% 96.5%  
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, %  11,160.5% 12,363.0% 11,837.0% 23,689.9% 17,793.8%  
Gearing %  0.0% 0.3% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  690.8% 52.2% 22,187.4% 260,200.0% 24,669.3%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  72.9 19.0 22.1 694.3 19.7  
Current Ratio  72.9 19.0 22.1 694.3 19.7  
Cash and cash equivalent  6,413.7 7,670.2 6,523.7 7,153.1 8,646.5  

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  666.6 193.6 226.2 111.3 -218.0  
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  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0