UDSOLGT 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  7.9% 8.0% 11.8% 9.3% 12.3%  
Credit score (0-100)  32 30 19 25 18  
Credit rating  BB BB 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  283 781 772 451 467  
EBITDA  -302 200 117 6.3 -213  
EBIT  -302 200 117 6.3 -213  
Pre-tax profit (PTP)  -300.9 199.6 114.1 6.5 -210.8  
Net earnings  -300.9 199.6 114.1 6.5 -160.0  
Pre-tax profit without non-rec. items  -301 200 114 6.5 -211  

 
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  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  563 652 653 545 267  
Interest-bearing liabilities  0.0 0.0 0.0 50.0 8.9  
Balance sheet total (assets)  643 733 698 630 313  

Net Debt  -610 -717 -687 -559 -213  
 
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  283 781 772 451 467  
Gross profit growth  -45.3% 175.7% -1.1% -41.6% 3.5%  
Employees  2 1 1 1 1  
Employee growth %  0.0% -50.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  643 733 698 630 313  
Balance sheet change%  -37.0% 14.0% -4.8% -9.7% -50.3%  
Added value  -301.6 199.9 117.0 6.3 -213.4  
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  -2.0 1.0 2.0 3.0 -1.0  

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 (%)  -106.4% 25.6% 15.2% 1.4% -45.7%  
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 %  -36.2% 29.1% 16.4% 1.1% -44.7%  
ROI %  -39.2% 32.9% 17.9% 1.1% -48.4%  
ROE %  -39.2% 32.9% 17.5% 1.1% -39.4%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  87.6% 89.0% 93.6% 86.6% 85.5%  
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, %  202.2% -358.7% -586.7% -8,864.5% 100.0%  
Gearing %  0.0% 0.0% 0.0% 9.2% 3.3%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 1.9% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  7.9 9.1 15.6 7.4 6.9  
Current Ratio  7.9 9.1 15.6 7.4 6.9  
Cash and cash equivalent  609.9 717.1 686.8 609.1 222.1  

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  547.0 652.1 653.1 545.2 267.4  
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  -151 200 117 6 -213  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -151 200 117 6 -213  
EBIT / employee  -151 200 117 6 -213  
Net earnings / employee  -150 200 114 6 -160