KRASILNIKOFF INVEST ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Bankruptcy risk for industry  2.0% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 1.5% 3.4% 2.9% 18.8%  
Credit score (0-100)  0 78 56 60 8  
Credit rating  N/A A BBB BBB B  
Credit limit (kDKK)  0.0 1.8 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12

Net sales  0 0 0 0 0  
Gross profit  0.0 99.4 253 116 -0.7  
EBITDA  0.0 99.4 331 116 -0.7  
EBIT  0.0 80.6 292 116 -0.7  
Pre-tax profit (PTP)  0.0 27.1 210.6 100.7 -0.7  
Net earnings  0.0 16.7 172.8 77.7 -0.5  
Pre-tax profit without non-rec. items  0.0 27.1 211 101 -0.7  

 
See the entire income statement

Balance sheet (kDKK) 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12

Tangible assets total  0.0 9,276 0.0 0.0 0.0  
Shareholders equity total  0.0 358 531 308 308  
Interest-bearing liabilities  0.0 12,466 11,402 5,714 0.0  
Balance sheet total (assets)  0.0 12,959 14,648 6,172 330  

Net Debt  0.0 12,446 11,388 5,714 0.0  
 
See the entire balance sheet

Volume 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 99.4 253 116 -0.7  
Gross profit growth  0.0% 0.0% 154.7% -54.2% 0.0%  
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)  0 12,959 14,648 6,172 330  
Balance sheet change%  0.0% 0.0% 13.0% -57.9% -94.7%  
Added value  0.0 99.4 331.0 154.8 -0.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 9,257 -9,315 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 1.0 2.0 3.0 -1.0  

Profitability 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
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 (%)  0.0% 81.0% 115.4% 100.0% 100.0%  
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 %  0.0% 0.6% 2.1% 1.1% -0.0%  
ROI %  0.0% 0.6% 2.4% 1.3% -0.0%  
ROE %  0.0% 4.7% 38.9% 18.5% -0.2%  

Solidity 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Equity ratio %  0.0% 2.8% 3.6% 5.0% 93.2%  
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, %  0.0% 12,521.6% 3,441.0% 4,931.1% 0.0%  
Gearing %  0.0% 3,482.5% 2,148.5% 1,852.6% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.9% 0.7% 0.2% 0.0%  

Liquidity 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Quick Ratio  0.0 0.4 1.0 0.9 14.8  
Current Ratio  0.0 0.4 1.0 0.9 14.8  
Cash and cash equivalent  0.0 20.5 13.8 0.0 0.0  

Capital use efficiency 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
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  0.0 -4,337.5 -469.3 -691.6 307.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
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