KASTRUP'S 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  17.6% 10.7% 13.6% 16.9% 16.0%  
Credit score (0-100)  9 23 15 9 11  
Credit rating  B 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
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  587 78 69 15 3  
Gross profit  -219 39.9 -4.7 -4.5 -2.2  
EBITDA  -219 37.5 -7.6 -6.1 -2.5  
EBIT  -219 37.5 -7.6 -6.1 -2.5  
Pre-tax profit (PTP)  -232.1 34.2 -11.3 -9.0 -6.2  
Net earnings  -232.1 34.2 -11.3 -9.0 -6.2  
Pre-tax profit without non-rec. items  -232 34.2 -11.3 -9.0 -6.2  

 
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  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  -184 -150 -161 -170 -177  
Interest-bearing liabilities  42.0 28.0 17.0 8.5 0.0  
Balance sheet total (assets)  246 149 75.0 47.6 20.6  

Net Debt  -185 -99.3 -43.2 -34.6 -18.6  
 
See the entire balance sheet

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

Net sales  587 78 69 15 3  
Net sales growth  -45.0% -86.8% -10.7% -78.0% -82.4%  
Gross profit  -219 39.9 -4.7 -4.5 -2.2  
Gross profit growth  0.0% 0.0% 0.0% 4.2% 50.7%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 -2.3 -2.9 -1.6 -0.3  
Balance sheet total (assets)  246 149 75 48 21  
Balance sheet change%  -59.3% -39.6% -49.6% -36.5% -56.8%  
Added value  -218.5 39.9 -4.7 -4.5 -2.2  
Added value %  -37.3% 51.4% -6.8% -29.5% -82.6%  
Investments  0 0 0 0 0  

Net sales trend  -2.0 -3.0 -4.0 -5.0 -5.0  
EBIT trend  -1.0 1.0 -1.0 -2.0 -3.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  -37.3% 48.4% -10.9% -39.8% -95.0%  
EBIT %  -37.3% 48.4% -10.9% -39.8% -95.0%  
EBIT to gross profit (%)  100.0% 94.1% 161.7% 135.0% 115.0%  
Net Earnings %  -39.6% 44.1% -16.4% -58.9% -231.2%  
Profit before depreciation and extraordinary items %  -39.6% 44.1% -16.4% -58.9% -231.2%  
Pre tax profit less extraordinaries %  -39.6% 44.1% -16.4% -58.9% -231.2%  
ROA %  -42.2% 10.3% -2.8% -2.7% -1.2%  
ROI %  -402.2% 107.2% -33.7% -47.5% -59.9%  
ROE %  -141.1% 17.3% -10.1% -14.6% -18.2%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -42.7% -50.1% -68.2% -78.2% -89.6%  
Relative indebtedness %  73.4% 385.0% 340.8% 1,431.0% 7,359.6%  
Relative net indebtedness %  34.6% 220.9% 253.9% 1,147.9% 6,667.4%  
Net int. bear. debt to EBITDA, %  84.9% -264.5% 570.0% 571.5% 728.6%  
Gearing %  -22.8% -18.7% -10.6% -5.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  59.4% 9.4% 16.7% 22.9% 85.9%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.5 0.4 0.3 0.2 0.1  
Current Ratio  0.6 0.5 0.3 0.2 0.1  
Cash and cash equivalent  227.5 127.3 60.2 43.1 18.6  

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 23.8 107.8 0.0  
Trade creditors turnover (days)  176.1 2,423.5 1,068.2 3,848.6 14,693.7  
Current assets / Net sales %  42.0% 175.2% 108.3% 312.6% 768.5%  
Net working capital  -184.0 -162.7 -161.1 -170.4 -176.6  
Net working capital %  -31.4% -209.8% -232.6% -1,118.4% -6,591.1%  

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