CVR number 30900782
Industry 64.2020 Activities of holding companies

ApS 17 NR. 6055

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Bankruptcy risk for industry  0.6% 0.6% 0.6% 0.6% 0.6%  
Bankruptcy risk  5.0% 5.2% 1.0% 0.8% 6.9%  
Credit score (0-100)  45 43 85 91 34  
Credit rating  BBB BBB A AA BBB  
Credit limit (kDKK)  -0.0 0.0 242.5 546.6 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Net sales  0 0 0 0 0  
Gross profit  0.0 154 390 1,023 -763  
EBITDA  0.0 154 390 1,023 -5,328  
EBIT  0.0 154 390 1,023 -3,046  
Pre-tax profit (PTP)  0.0 154.1 399.5 1,062.3 -3,141.7  
Net earnings  0.0 120.2 311.6 1,476.4 -2,742.7  
Pre-tax profit without non-rec. items  0.0 154 400 1,062 -3,142  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Tangible assets total  0.0 297 6,747 7,493 3,360  
Shareholders equity total  -574 -453 4,538 6,015 5,298  
Interest-bearing liabilities  1,629 2,557 2,620 1,469 1,471  
Balance sheet total (assets)  1,055 2,103 8,482 9,114 8,818  
Net Debt  1,629 1,771 1,980 1,467 1,320  
 
See the entire balance sheet

Volume 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 154 390 1,023 -763  
Gross profit growth  0.0% 0.0% 153.1% 162.4% 0.0%  
Employees  0 0 0 0 1  
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)  1,055 2,103 8,482 9,114 8,818  
Balance sheet change%  0.0% 99.3% 303.3% 7.5% -3.2%  
Added value  0.0 154.1 390.1 1,023.5 -3,045.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 297 1,770 5,426 -1,323  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 1.0 2.0 3.0 -1.0  

Profitability 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
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 (%)  0.0% 100.0% 100.0% 100.0% 399.0%  
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 %  0.0% 7.4% 7.2% 12.1% -33.6%  
ROI %  0.0% 7.4% 7.2% 12.1% -34.6%  
ROE %  0.0% 7.6% 9.4% 28.0% -48.5%  

Solidity 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Equity ratio %  -35.2% -17.7% 53.5% 66.0% 60.1%  
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, %  0.0% 1,149.6% 507.6% 143.4% -24.8%  
Gearing %  -284.0% -564.0% 57.7% 24.4% 27.8%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 8.8%  

Liquidity 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Quick Ratio  0.6 0.7 0.7 0.1 2.3  
Current Ratio  0.6 0.7 0.7 0.1 2.3  
Cash and cash equivalent  0.0 785.0 639.9 1.3 150.4  

Capital use efficiency 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
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  -573.5 -750.1 -1,527.9 -1,332.0 2,641.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -3,046  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -5,328  
EBIT / employee  0 0 0 0 -3,046  
Net earnings / employee  0 0 0 0 -2,743