EXTRA FABRIKSPARKEN 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  8.3% 9.3% 3.9% 6.6% 7.0%  
Credit score (0-100)  31 26 49 36 33  
Credit rating  BB BB 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
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  1,868 2,124 2,525 2,303 2,112  
EBITDA  100 211 364 -42.5 -103  
EBIT  -30.5 22.4 254 -99.6 -129  
Pre-tax profit (PTP)  -53.1 15.3 247.6 -105.9 -131.5  
Net earnings  -41.5 11.9 191.9 -81.9 -106.7  
Pre-tax profit without non-rec. items  -53.1 15.3 248 -106 -132  

 
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  623 482 99.1 97.0 66.7  
Shareholders equity total  166 178 370 138 85.4  
Interest-bearing liabilities  261 160 0.0 196 97.9  
Balance sheet total (assets)  1,510 1,623 1,402 1,354 1,189  

Net Debt  24.8 -392 -588 -137 -173  
 
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  1,868 2,124 2,525 2,303 2,112  
Gross profit growth  0.7% 13.7% 18.8% -8.8% -8.3%  
Employees  6 6 6 6 6  
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)  1,510 1,623 1,402 1,354 1,189  
Balance sheet change%  3.2% 7.5% -13.6% -3.4% -12.1%  
Added value  100.0 210.6 364.5 11.0 -102.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  139 -329 -493 -59 -57  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 1.0 2.0 -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 (%)  -1.6% 1.1% 10.1% -4.3% -6.1%  
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 %  -2.1% 1.4% 16.8% -7.2% -10.2%  
ROI %  -7.6% 5.6% 70.3% -28.3% -50.0%  
ROE %  -16.8% 6.9% 70.1% -32.3% -95.7%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  11.0% 11.0% 26.4% 10.2% 7.2%  
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, %  24.8% -186.3% -161.3% 322.7% 168.2%  
Gearing %  157.6% 90.3% 0.0% 142.2% 114.7%  
Net interest  0 0 0 0 0  
Financing costs %  17.0% 3.4% 7.9% 6.5% 1.6%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.5 0.6 0.8 0.6 0.7  
Current Ratio  0.7 0.8 1.2 1.0 1.0  
Cash and cash equivalent  236.7 552.9 588.0 333.1 270.7  

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  -296.7 -230.2 202.6 -11.2 18.7  
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  17 35 61 2 -17  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  17 35 61 -7 -17  
EBIT / employee  -5 4 42 -17 -22  
Net earnings / employee  -7 2 32 -14 -18