SOUNDCOMPLEX 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  4.7% 9.4% 10.6% 11.8% 17.8%  
Credit score (0-100)  46 26 22 19 8  
Credit rating  BBB BB BB BB B  
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  178 45.7 -28.1 -45.3 85.9  
EBITDA  137 -129 -55.1 -45.3 85.9  
EBIT  137 -145 -71.1 -61.3 85.9  
Pre-tax profit (PTP)  137.2 -132.9 -72.1 -62.3 84.6  
Net earnings  132.3 -127.2 -72.1 -62.3 66.0  
Pre-tax profit without non-rec. items  137 -133 -72.1 -62.3 84.6  

 
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 64.0 48.0 32.0 0.0  
Shareholders equity total  355 308 235 173 239  
Interest-bearing liabilities  0.0 0.4 105 75.5 6.9  
Balance sheet total (assets)  627 481 351 259 256  

Net Debt  -157 -154 105 74.1 6.4  
 
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  -100.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  178 45.7 -28.1 -45.3 85.9  
Gross profit growth  69.1% -74.4% 0.0% -61.6% 0.0%  
Employees  1 1 0 0 0  
Employee growth %  0.0% 0.0% -100.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  627 481 351 259 256  
Balance sheet change%  52.3% -23.4% -27.0% -26.3% -1.0%  
Added value  137.4 -129.3 -55.1 -45.3 85.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 -32 48 -32 -32  

Net sales trend  -3.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 -1.0 -2.0 -3.0 1.0  

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 (%)  77.0% -318.3% 253.3% 135.3% 100.0%  
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 %  26.5% -23.9% -17.0% -20.1% 33.4%  
ROI %  46.7% -39.7% -21.8% -20.8% 34.7%  
ROE %  45.8% -38.4% -26.6% -30.5% 32.0%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  56.6% 64.0% 67.1% 66.9% 93.4%  
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, %  -114.4% 118.9% -191.2% -163.3% 7.5%  
Gearing %  0.0% 0.1% 44.8% 43.6% 2.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 178.4% 2.8% 1.1% 3.1%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.7 1.9 30.3 22.7 25.6  
Current Ratio  1.7 1.9 30.3 22.7 25.6  
Cash and cash equivalent  157.1 154.2 0.2 1.4 0.5  

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  123.5 158.9 292.9 216.6 246.0  
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  137 -129 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  137 -129 0 0 0  
EBIT / employee  137 -145 0 0 0  
Net earnings / employee  132 -127 0 0 0