ØSTENS KONGE 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  8.3% 8.3% 8.3% 8.3% 8.3%  
Bankruptcy risk  6.9% 7.5% 4.7% 4.9% 5.4%  
Credit score (0-100)  36 32 44 44 41  
Credit rating  BBB BB 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  1,837 2,783 3,600 3,534 4,260  
EBITDA  344 559 1,051 258 168  
EBIT  268 481 973 87.4 8.8  
Pre-tax profit (PTP)  263.4 477.8 961.2 66.1 2.1  
Net earnings  263.4 477.8 961.2 65.3 2.1  
Pre-tax profit without non-rec. items  263 478 961 66.1 2.1  

 
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  55.5 39.6 23.7 274 212  
Shareholders equity total  -722 -245 717 782 784  
Interest-bearing liabilities  1,392 1,427 1,077 445 79.4  
Balance sheet total (assets)  933 1,596 2,198 1,807 1,411  

Net Debt  1,082 1,225 690 285 -50.3  
 
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  1,837 2,783 3,600 3,534 4,260  
Gross profit growth  436.5% 51.5% 29.4% -1.8% 20.5%  
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)  933 1,596 2,198 1,807 1,411  
Balance sheet change%  30.5% 71.1% 37.7% -17.8% -21.9%  
Added value  344.2 559.0 1,050.9 165.8 168.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -140 -157 -157 17 -283  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 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 (%)  14.6% 17.3% 27.0% 2.5% 0.2%  
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 %  16.0% 27.5% 50.5% 4.4% 0.5%  
ROI %  18.5% 34.1% 63.3% 5.8% 0.8%  
ROE %  32.0% 37.8% 83.1% 8.7% 0.3%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  -43.6% -13.3% 32.6% 43.3% 55.6%  
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, %  314.3% 219.2% 65.7% 110.6% -29.9%  
Gearing %  -192.7% -583.4% 150.2% 56.9% 10.1%  
Net interest  0 0 0 0 0  
Financing costs %  0.3% 0.2% 4.6% 2.8% 2.5%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.2 0.6 1.2 1.0 0.3  
Current Ratio  0.2 0.6 1.2 1.0 1.2  
Cash and cash equivalent  310.7 201.8 386.4 159.6 129.7  

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  -1,344.8 -792.2 242.6 8.3 96.8  
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