Sustainor 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  28.3% 36.2% 33.3% 15.3% 28.6%  
Credit score (0-100)  2 0 0 12 2  
Credit rating  B C C BB B  
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) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  1,412 931 933 1,116 454  
EBITDA  215 -80.1 154 719 -350  
EBIT  97.7 -175 56.2 712 -356  
Pre-tax profit (PTP)  92.3 -178.5 51.2 709.6 -374.2  
Net earnings  71.4 -178.5 51.2 581.2 -445.6  
Pre-tax profit without non-rec. items  92.3 -179 51.2 710 -374  

 
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  -270 -448 -397 184 -261  
Interest-bearing liabilities  0.0 1.1 0.0 0.0 0.0  
Balance sheet total (assets)  1,347 881 811 1,100 394  

Net Debt  -560 -224 -132 -695 -272  
 
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  1,412 931 933 1,116 454  
Gross profit growth  3.9% -34.0% 0.2% 19.6% -59.3%  
Employees  3 3 2 1 1  
Employee growth %  0.0% 0.0% -33.3% -50.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,347 881 811 1,100 394  
Balance sheet change%  18.3% -34.6% -8.0% 35.6% -64.2%  
Added value  215.4 -80.1 154.3 809.9 -350.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -232 -189 -196 -7 -5  

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

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 (%)  6.9% -18.8% 6.0% 63.8% -78.2%  
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 %  6.3% -11.8% 4.5% 61.8% -40.2%  
ROI %  70.0% -32,036.0% 10,393.8% 773.9% -383.2%  
ROE %  5.7% -16.0% 6.1% 116.8% -154.2%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  -16.7% -33.7% -32.9% 16.8% -39.9%  
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, %  -259.9% 280.0% -85.8% -96.7% 77.5%  
Gearing %  0.0% -0.2% 0.0% 0.0% -0.0%  
Net interest  0 0 0 0 0  
Financing costs %  3.9% 750.6% 990.3% 0.0% 1,057,400.0%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.7 0.6 0.6 1.2 0.6  
Current Ratio  0.7 0.6 0.6 1.2 0.6  
Cash and cash equivalent  559.9 225.2 132.4 695.3 271.6  

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  -507.7 -593.0 -445.6 184.3 -261.3  
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  72 -27 77 810 -350  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  72 -27 77 719 -350  
EBIT / employee  33 -58 28 712 -356  
Net earnings / employee  24 -60 26 581 -446