STRINI ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

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  1.8% 1.6% 1.1% 1.2% 2.8%  
Credit score (0-100)  74 75 83 81 58  
Credit rating  A A A A BBB  
Credit limit (kDKK)  1.0 7.4 133.5 84.9 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  5   20 0 0  
Gross profit  464 1,838 834 320 146  
EBITDA  464 1,838 834 320 18.4  
EBIT  379 1,753 745 231 -74.6  
Pre-tax profit (PTP)  343.3 1,751.5 742.4 538.3 -214.8  
Net earnings  153.6 1,397.6 560.7 487.5 -250.0  
Pre-tax profit without non-rec. items  343 1,752 742 538 -215  

 
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  4,000 5,515 6,261 6,257 6,254  
Shareholders equity total  1,193 2,590 3,151 3,639 3,389  
Interest-bearing liabilities  2,317 2,253 2,191 1,995 2,009  
Balance sheet total (assets)  4,152 5,844 6,457 6,797 6,539  

Net Debt  2,212 2,029 2,060 1,455 1,723  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  5 0 20 0 0  
Net sales growth  -77.0% -93.2% 5,388.3% -100.0% 0.0%  
Gross profit  464 1,838 834 320 146  
Gross profit growth  135.4% 296.2% -54.6% -61.6% -54.5%  
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)  4,152 5,844 6,457 6,797 6,539  
Balance sheet change%  18.1% 40.8% 10.5% 5.3% -3.8%  
Added value  463.9 1,838.1 834.2 319.9 18.4  
Added value %  8,564.5% 499,488.6% 4,130.5% 0.0% 0.0%  
Investments  465 1,430 657 -93 -97  

Net sales trend  -3.0 -4.0 1.0 -1.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  8,564.5% 499,488.6% 4,130.5% 0.0% 0.0%  
EBIT %  6,991.7% 476,284.2% 3,689.2% 0.0% 0.0%  
EBIT to gross profit (%)  81.6% 95.4% 89.3% 72.1% -51.3%  
Net Earnings %  2,834.9% 379,790.5% 2,776.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  4,407.7% 402,994.8% 3,217.3% 0.0% 0.0%  
Pre tax profit less extraordinaries %  6,337.8% 475,960.9% 3,675.9% 0.0% 0.0%  
ROA %  9.9% 35.1% 12.1% 8.1% -3.2%  
ROI %  10.4% 36.5% 12.5% 8.4% -3.3%  
ROE %  13.8% 73.9% 19.5% 14.4% -7.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  28.7% 44.3% 48.8% 53.5% 51.8%  
Relative indebtedness %  46,043.2% 672,563.9% 11,610.7% 0.0% 0.0%  
Relative net indebtedness %  44,093.7% 611,690.2% 10,957.7% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  476.7% 110.4% 246.9% 454.7% 9,348.1%  
Gearing %  194.3% 87.0% 69.5% 54.8% 59.3%  
Net interest  0 0 0 0 0  
Financing costs %  1.7% 0.1% 0.1% 0.1% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.1 0.1 0.1 0.3 0.1  
Current Ratio  0.1 0.1 0.1 0.3 0.1  
Cash and cash equivalent  105.6 224.0 131.9 540.0 285.2  

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)  461.7 921.8 1,004.0 0.0 0.0  
Current assets / Net sales %  2,798.6% 89,406.3% 968.9% 0.0% 0.0%  
Net working capital  -2,342.6 -2,146.0 -2,149.3 -1,616.4 -1,895.2  
Net working capital %  -43,244.6% -583,157.6% -10,641.8% 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