Go4Balance Denmark A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.6% 1.1% 1.0% 1.3% 1.3%  
Credit score (0-100)  74 82 86 78 80  
Credit rating  A A A A A  
Credit limit (kDKK)  17.1 518.8 921.7 240.5 272.4  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  6,320 6,746 6,285 6,732 8,350  
EBITDA  1,674 5,307 5,031 5,526 6,279  
EBIT  807 3,755 2,611 3,496 4,135  
Pre-tax profit (PTP)  641.5 3,695.5 2,554.9 3,905.6 3,905.0  
Net earnings  744.7 3,098.2 1,994.8 2,854.7 3,041.1  
Pre-tax profit without non-rec. items  641 3,695 2,555 3,906 3,905  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  8,281 11,379 13,374 16,229 11,383  
Interest-bearing liabilities  0.0 12.5 427 0.0 3,310  
Balance sheet total (assets)  13,033 16,952 18,508 19,834 17,621  

Net Debt  -122 -2,166 -3,823 -4,377 -5,079  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  6,320 6,746 6,285 6,732 8,350  
Gross profit growth  -19.8% 6.7% -6.8% 7.1% 24.0%  
Employees  12 3 3 2 2  
Employee growth %  20.0% -75.0% 0.0% -33.3% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  13,033 16,952 18,508 19,834 17,621  
Balance sheet change%  41.2% 30.1% 9.2% 7.2% -11.2%  
Added value  1,674.4 5,306.5 5,031.1 5,916.2 6,279.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  1,967 652 -3,944 -4,059 -3,077  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
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 (%)  12.8% 55.7% 41.5% 51.9% 49.5%  
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 %  7.2% 25.1% 14.7% 20.5% 22.2%  
ROI %  9.5% 31.6% 17.7% 23.4% 24.5%  
ROE %  13.4% 31.5% 16.1% 19.3% 22.0%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  63.5% 67.1% 72.3% 81.8% 64.6%  
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, %  -7.3% -40.8% -76.0% -79.2% -80.9%  
Gearing %  0.0% 0.1% 3.2% 0.0% 29.1%  
Net interest  0 0 0 0 0  
Financing costs %  10.6% 981.2% 25.6% 12.7% 14.9%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  2.0 2.5 3.9 9.9 2.8  
Current Ratio  2.0 2.5 3.9 9.9 2.8  
Cash and cash equivalent  122.1 2,178.7 4,249.9 4,377.5 8,389.4  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
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  2,188.8 3,693.3 6,898.5 11,361.8 7,267.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  140 1,769 1,677 2,958 3,139  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  140 1,769 1,677 2,763 3,139  
EBIT / employee  67 1,252 870 1,748 2,068  
Net earnings / employee  62 1,033 665 1,427 1,521