DRIFSSELSKABET AF THORSMINDE 2009 ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
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  3.4% 3.5% 5.7% 5.4% 2.4%  
Credit score (0-100)  55 53 39 41 58  
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  79.8 107 -236 -176 10.4  
EBITDA  79.8 107 -236 -176 10.4  
EBIT  -209 -167 -442 -237 -4.2  
Pre-tax profit (PTP)  -127.7 -109.4 -417.2 -167.5 58.1  
Net earnings  -96.7 -74.8 -428.6 -167.5 58.1  
Pre-tax profit without non-rec. items  -128 -109 -417 -167 58.1  

 
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  531 256 75.2 14.6 0.0  
Shareholders equity total  1,932 1,857 1,429 1,261 1,319  
Interest-bearing liabilities  743 743 748 748 748  
Balance sheet total (assets)  2,692 2,639 2,288 2,086 2,097  

Net Debt  -488 -710 -530 -320 -572  
 
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  79.8 107 -236 -176 10.4  
Gross profit growth  -45.8% 34.3% 0.0% 25.5% 0.0%  
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)  2,692 2,639 2,288 2,086 2,097  
Balance sheet change%  -5.1% -2.0% -13.3% -8.8% 0.5%  
Added value  79.8 107.1 -236.3 -31.1 10.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -578 -549 -387 -121 -29  

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
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 (%)  -262.0% -156.3% 187.0% 134.4% -39.8%  
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 %  -4.6% -3.7% -16.5% -7.3% 2.8%  
ROI %  -4.6% -3.8% -17.0% -7.6% 2.8%  
ROE %  -4.9% -3.9% -26.1% -12.5% 4.5%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  92.8% 91.9% 87.2% 87.6% 89.9%  
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, %  -612.2% -662.4% 224.4% 181.9% -5,482.0%  
Gearing %  38.5% 40.0% 52.3% 59.3% 56.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.2% 1.3% 1.5% 1.1% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  115.2 57.4 18.2 24.5 63.4  
Current Ratio  115.2 57.4 18.2 24.5 63.4  
Cash and cash equivalent  1,231.4 1,452.6 1,278.0 1,068.2 1,320.1  

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  1,958.5 2,158.2 1,915.3 1,808.5 1,881.1  
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  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