Combigas ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
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  7.9% 11.7% 7.6% 5.9% 5.6%  
Credit score (0-100)  32 20 31 39 40  
Credit rating  BB BB BB 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
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  126 2,275 3,614 7,623 6,395  
EBITDA  -5,817 -2,916 -774 3,539 3,043  
EBIT  -7,305 -4,406 -2,266 2,047 1,551  
Pre-tax profit (PTP)  -7,319.7 -4,431.7 -2,299.4 2,046.0 1,530.1  
Net earnings  -7,569.7 -4,431.7 -2,299.4 2,546.2 1,438.1  
Pre-tax profit without non-rec. items  -7,320 -4,432 -2,299 2,046 1,530  

 
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 19.0 15.0 11.0 7.0  
Shareholders equity total  1,596 -2,836 -5,115 -2,569 -1,131  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 89.0  
Balance sheet total (assets)  12,813 16,659 11,058 9,343 6,555  

Net Debt  -90.9 -2,204 -1,569 -791 -214  
 
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  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  126 2,275 3,614 7,623 6,395  
Gross profit growth  -89.4% 1,712.2% 58.8% 110.9% -16.1%  
Employees  10 8 7 7 5  
Employee growth %  -9.1% -20.0% -12.5% 0.0% -28.6%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  12,813 16,659 11,058 9,343 6,555  
Balance sheet change%  -8.0% 30.0% -33.6% -15.5% -29.8%  
Added value  -5,817.3 -2,916.4 -774.1 3,539.2 3,042.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -2,976 -2,958 -2,984 -2,984 -2,984  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 -3.0 -4.0 1.0 2.0  

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 (%)  -5,818.1% -193.6% -62.7% 26.9% 24.2%  
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 %  -54.6% -27.3% -12.7% 14.6% 15.8%  
ROI %  -110.5% -147.1% -101.7% 191.6% 3,485.4%  
ROE %  -140.7% -48.6% -16.6% 25.0% 18.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  26.3% -58.7% -138.8% -103.1% -25.4%  
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, %  1.6% 75.6% 202.7% -22.3% -7.0%  
Gearing %  0.0% 0.0% 0.0% 0.0% -7.9%  
Net interest  0 0 0 0 0  
Financing costs %  7.4% 0.0% 0.0% 0.0% 46.5%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.5 2.6 1.5 1.3 0.2  
Current Ratio  0.1 0.4 0.2 0.2 0.1  
Cash and cash equivalent  90.9 2,204.3 1,569.0 790.6 302.7  

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  -8,009.1 -10,738.8 -11,696.5 -8,908.5 -5,688.1  
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  -582 -365 -111 506 609  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -582 -365 -111 506 609  
EBIT / employee  -731 -551 -324 292 310  
Net earnings / employee  -757 -554 -328 364 288