The Tokenizer A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
N/A
2020
N/A
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  0.0% 0.0% 4.4% 4.1% 7.2%  
Credit score (0-100)  0 0 45 48 33  
Credit rating  N/A N/A BBB 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
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 -288 -520 -379  
EBITDA  0.0 0.0 -288 -520 -614  
EBIT  0.0 0.0 -288 -520 -2,972  
Pre-tax profit (PTP)  0.0 0.0 -294.4 -523.5 -3,019.7  
Net earnings  0.0 0.0 -106.0 -267.6 -2,578.2  
Pre-tax profit without non-rec. items  0.0 0.0 -294 -523 -3,020  

 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
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  0.0 0.0 3,214 5,321 2,743  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 1,107  
Balance sheet total (assets)  0.0 0.0 3,582 6,120 3,914  

Net Debt  0.0 0.0 -866 -820 581  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
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  0.0 0.0 -288 -520 -379  
Gross profit growth  0.0% 0.0% 0.0% -80.3% 27.1%  
Employees  0 0 1 1 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)  0 0 3,582 6,120 3,914  
Balance sheet change%  0.0% 0.0% 0.0% 70.9% -36.0%  
Added value  0.0 0.0 -288.3 -519.7 -614.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 1,892 2,134 -3,183  

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

Profitability 
2019
N/A
2020
N/A
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 (%)  0.0% 0.0% 100.0% 100.0% 784.6%  
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% 0.0% -8.0% -10.7% -59.1%  
ROI %  0.0% 0.0% -8.4% -11.3% -61.7%  
ROE %  0.0% 0.0% -3.3% -6.3% -63.9%  

Solidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  0.0% 0.0% 89.7% 87.0% 70.1%  
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% 0.0% 300.2% 157.8% -94.5%  
Gearing %  0.0% 0.0% 0.0% 0.0% 40.4%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 9.5%  

Liquidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 0.0 12.1 5.9 0.8  
Current Ratio  0.0 0.0 12.1 5.9 0.8  
Cash and cash equivalent  0.0 0.0 865.6 820.2 526.3  

Capital use efficiency 
2019
N/A
2020
N/A
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  0.0 0.0 1,549.9 1,737.0 -166.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 -288 -520 -614  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 -288 -520 -614  
EBIT / employee  0 0 -288 -520 -2,972  
Net earnings / employee  0 0 -106 -268 -2,578