CSR-rådgivning.dk ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  6.8% 9.7% 8.1% 7.4% 9.0%  
Credit score (0-100)  36 25 29 32 26  
Credit rating  BBB BB BB BB 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) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Gross profit  355 232 852 295 333  
EBITDA  178 155 758 209 297  
EBIT  178 155 758 209 297  
Pre-tax profit (PTP)  176.3 152.7 745.9 205.4 291.6  
Net earnings  134.3 119.0 581.0 160.3 219.0  
Pre-tax profit without non-rec. items  176 153 746 205 292  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  17.1 12.0 6.8 0.0 0.0  
Shareholders equity total  288 297 765 811 912  
Interest-bearing liabilities  1.4 5.3 1.0 2.9 2.9  
Balance sheet total (assets)  618 689 1,045 1,063 1,003  

Net Debt  -461 -326 -943 -1,060 -996  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  355 232 852 295 333  
Gross profit growth  0.0% -34.7% 267.7% -65.3% 12.8%  
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)  618 689 1,045 1,063 1,003  
Balance sheet change%  0.0% 11.3% 51.8% 1.7% -5.6%  
Added value  177.7 155.4 757.6 208.6 297.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  50 -38 -5 -7 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  50.1% 67.1% 88.9% 70.6% 89.2%  
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 %  28.7% 23.8% 87.4% 19.8% 28.7%  
ROI %  59.8% 51.9% 141.7% 26.4% 34.4%  
ROE %  46.6% 40.7% 109.5% 20.3% 25.4%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  46.6% 43.1% 73.2% 76.2% 90.9%  
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, %  -259.3% -209.5% -124.4% -508.2% -335.3%  
Gearing %  0.5% 1.8% 0.1% 0.4% 0.3%  
Net interest  0 0 0 0 0  
Financing costs %  201.0% 79.7% 372.1% 165.0% 186.4%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.8 1.7 3.7 4.2 10.9  
Current Ratio  1.8 1.7 3.7 4.2 10.9  
Cash and cash equivalent  462.1 330.8 943.8 1,063.1 998.7  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  246.2 284.8 759.4 810.6 911.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 758 209 297  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 758 209 297  
EBIT / employee  0 0 758 209 297  
Net earnings / employee  0 0 581 160 219