SOUNDFORCE MKII ApS

 

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  3.8% 3.5% 4.0% 25.2% 8.5%  
Credit score (0-100)  51 51 49 2 29  
Credit rating  BBB BBB BBB B 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) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  827 817 766 5,288 518  
EBITDA  821 796 734 5,277 502  
EBIT  821 796 734 5,277 502  
Pre-tax profit (PTP)  769.2 756.5 679.7 5,325.9 466.4  
Net earnings  598.5 589.0 530.2 4,169.6 342.5  
Pre-tax profit without non-rec. items  769 757 680 5,326 466  

 
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  3,725 3,672 3,628 0.0 0.0  
Shareholders equity total  1,115 1,304 1,034 604 946  
Interest-bearing liabilities  2,052 1,889 2,156 654 4.8  
Balance sheet total (assets)  3,781 3,816 3,746 2,858 1,269  

Net Debt  2,011 1,862 2,155 -2,202 -1,264  
 
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  827 817 766 5,288 518  
Gross profit growth  21.7% -1.3% -6.2% 590.4% -90.2%  
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)  3,781 3,816 3,746 2,858 1,269  
Balance sheet change%  -17.2% 0.9% -1.8% -23.7% -55.6%  
Added value  820.8 795.8 734.3 5,276.5 501.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -109 -53 -44 -3,628 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  5.0 5.0 5.0 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 (%)  99.2% 97.4% 95.9% 99.8% 96.8%  
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 %  19.7% 21.0% 19.4% 163.0% 27.7%  
ROI %  23.1% 22.6% 20.7% 222.7% 51.3%  
ROE %  56.2% 48.7% 45.4% 509.3% 44.2%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  29.5% 34.2% 27.6% 21.1% 74.5%  
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, %  245.0% 234.0% 293.5% -41.7% -251.8%  
Gearing %  184.1% 144.9% 208.5% 108.4% 0.5%  
Net interest  0 0 0 0 0  
Financing costs %  2.4% 2.0% 2.7% 4.1% 32.0%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.1 0.1 0.1 1.3 4.0  
Current Ratio  0.1 0.1 0.1 1.3 4.0  
Cash and cash equivalent  41.0 27.5 0.9 2,856.4 1,268.4  

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  -900.0 -961.8 -1,479.6 612.9 955.5  
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  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