CHRISJOPALI 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  2.6% 23.1% 3.0% 2.3% 2.6%  
Credit score (0-100)  62 4 56 65 60  
Credit rating  BBB B BBB BBB BBB  
Credit limit (kDKK)  0.0 -0.0 0.0 0.1 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  -87.5 -114 36.9 -62.6 -75.9  
EBITDA  -87.5 -114 36.9 -62.6 -75.9  
EBIT  -87.5 -114 32.9 -66.6 -79.9  
Pre-tax profit (PTP)  529.8 1,605.9 3,873.8 563.1 311.1  
Net earnings  529.8 1,605.9 3,878.0 563.1 311.1  
Pre-tax profit without non-rec. items  530 1,606 3,874 563 311  

 
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 0.0 16.0 12.0 8.0  
Shareholders equity total  1,767 -627 3,251 3,814 4,125  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.5  
Balance sheet total (assets)  4,379 409 4,397 4,953 5,156  

Net Debt  -0.0 -81.5 -3.7 -1.0 0.5  
 
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  -87.5 -114 36.9 -62.6 -75.9  
Gross profit growth  -8.7% -29.9% 0.0% 0.0% -21.4%  
Employees  0 0 0 0 0  
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)  4,379 409 4,397 4,953 5,156  
Balance sheet change%  1.6% -90.7% 974.6% 12.6% 4.1%  
Added value  -87.5 -113.6 36.9 -62.6 -75.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 12 -8 -8  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 -4.0 1.0 -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 (%)  100.0% 100.0% 89.2% 106.4% 105.3%  
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 %  12.2% 59.3% 142.6% 12.3% 6.3%  
ROI %  16.5% 100.3% 238.3% 16.3% 8.0%  
ROE %  35.3% 147.6% 211.9% 15.9% 7.8%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  40.4% -60.5% 73.9% 77.0% 80.0%  
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% 71.7% -10.1% 1.7% -0.7%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 2,189.1%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.3 0.4 0.2 0.4 0.5  
Current Ratio  0.3 0.4 0.2 0.4 0.5  
Cash and cash equivalent  0.0 81.5 3.7 1.0 0.0  

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  -797.6 -627.1 -901.5 -686.2 -528.2  
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  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0