CVR number 34609950
Industry 73.1110 Advertising agencies

Layback ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Bankruptcy risk for industry  2.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 29.0% 17.6% 27.7% 8.1%  
Credit score (0-100)  0 4 10 3 31  
Credit rating  N/A B B B 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) 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Net sales  0 0 0 0 7,591  
Gross profit  0.0 0.0 365 1,484 4,128  
EBITDA  0.0 0.0 96.8 -372 636  
EBIT  0.0 0.0 96.8 -372 622  
Pre-tax profit (PTP)  0.0 0.0 96.6 -375.6 614.4  
Net earnings  0.0 0.0 96.6 -375.6 476.0  
Pre-tax profit without non-rec. items  0.0 0.0 96.6 -376 614  
 
See the entire income statement

Balance sheet (kDKK) 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Tangible assets total  0.0 0.0 0.0 0.0 37.1  
Shareholders equity total  0.0 0.0 96.6 -214 1,061  
Interest-bearing liabilities  0.0 0.0 0.0 72.8 0.0  
Balance sheet total (assets)  0.0 0.0 262 22.8 2,452  
Net Debt  0.0 0.0 -8.6 59.8 -667  
 
See the entire balance sheet

Volume 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Net sales  0 0 0 0 7,591  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 365 1,484 4,128  
Gross profit growth  0.0% 0.0% 0.0% 307.1% 178.1%  
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)  0 0 262 23 2,452  
Balance sheet change%  0.0% 0.0% 0.0% -91.3% 10,652.1%  
Added value  0.0 0.0 96.8 -372.0 636.1  
Added value %  0.0% 0.0% 0.0% 0.0% 8.4%  
Investments  0 0 0 0 23  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 1.0 -1.0 1.0  

Profitability 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 8.4%  
EBIT %  0.0% 0.0% 0.0% 0.0% 8.2%  
EBIT to gross profit (%)  0.0% 0.0% 26.5% -25.1% 15.1%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 6.3%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 6.5%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 8.1%  
ROA %  0.0% 0.0% 36.9% -149.2% 46.3%  
ROI %  0.0% 0.0% 100.2% -439.3% 106.7%  
ROE %  0.0% 0.0% 100.0% -629.2% 87.8%  

Solidity 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Equity ratio %  0.0% 0.0% 36.8% -90.4% 43.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 17.9%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 9.1%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% -8.9% -16.1% -104.9%  
Gearing %  0.0% 0.0% 0.0% -34.1% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 9.7% 21.1%  

Liquidity 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Quick Ratio  0.0 0.0 1.6 0.1 1.5  
Current Ratio  0.0 0.0 1.6 0.1 1.5  
Cash and cash equivalent  0.0 0.0 8.6 13.0 667.3  

Capital use efficiency 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 50.5  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 69.5  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 26.6%  
Net working capital  0.0 0.0 96.6 -213.7 662.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 8.7%  

Employee efficiency 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
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