CVR number 31067685
Industry 66.2200 Activities of insurance agents and brokers

OXILIO Forsikring 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  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  5.5% 21.8% 5.6% 5.9% 4.8%  
Credit score (0-100)  43 4 39 39 44  
Credit rating  BBB B 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
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  280 17.1 127 55.5 60.5  
EBITDA  280 -32.9 120 105 60.0  
EBIT  2,029 -1,847 120 105 50.4  
Pre-tax profit (PTP)  2,026.8 -1,969.5 119.6 38.9 26.9  
Net earnings  1,181.2 -1,570.5 529.6 30.3 21.0  
Pre-tax profit without non-rec. items  2,027 -1,970 120 38.9 26.9  
 
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  4,164 0.0 0.0 0.0 0.0  
Shareholders equity total  1,017 -553 -37.8 -7.5 13.5  
Interest-bearing liabilities  2,078 501 418 433 494  
Balance sheet total (assets)  4,170 19.9 422 461 656  
Net Debt  2,071 501 417 428 494  
 
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  280 17.1 127 55.5 60.5  
Gross profit growth  0.0% -93.9% 646.3% -56.5% 9.1%  
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)  4,170 20 422 461 656  
Balance sheet change%  241.3% -99.5% 2,019.2% 9.3% 42.4%  
Added value  2,094.0 -1,846.9 119.7 105.5 60.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  3,434 -4,164 0 50 85  
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 (%)  724.6% -10,819.3% 94.0% 190.1% 83.3%  
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 %  73.1% -77.9% 23.2% 22.7% 9.0%  
ROI %  103.0% -92.5% 26.1% 24.8% 10.7%  
ROE %  105.5% -302.8% 240.0% 6.9% 8.9%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  24.7% -96.5% -8.2% -1.6% 2.1%  
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, %  739.8% -1,523.7% 348.4% 405.5% 823.4%  
Gearing %  204.3% -90.5% -1,105.8% -5,788.8% 3,656.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.2% 9.5% 0.0% 15.6% 5.1%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.0 0.0 0.9 11.6 2.8  
Current Ratio  0.0 0.0 0.9 11.6 2.8  
Cash and cash equivalent  6.4 0.0 1.1 4.9 0.0  

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  -669.8 -553.2 -41.8 375.1 272.7  
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