CVR number 41430761
Industry 47.9120 Retail sale via mail order houses or via Internet

openmylife.com ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  4.1% 4.1% 4.1% 4.1% 4.1%  
Bankruptcy risk  0.0% 11.5% 8.7% 12.5% 11.4%  
Credit score (0-100)  0 21 27 18 20  
Credit rating  N/A BB BB BB 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) 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  0.0 -45.3 -7.9 -7.7 -8.3  
EBITDA  0.0 -45.3 -7.9 -7.7 -8.3  
EBIT  0.0 -56.1 -18.7 -30.8 -31.4  
Pre-tax profit (PTP)  0.0 -58.7 -22.3 -32.8 -35.2  
Net earnings  0.0 -42.7 -21.4 -25.6 -27.4  
Pre-tax profit without non-rec. items  0.0 -58.7 -22.3 -32.8 -35.2  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 105 93.8 70.7 47.6  
Shareholders equity total  0.0 -2.7 -24.1 -49.7 -77.1  
Interest-bearing liabilities  0.0 117 132 126 113  
Balance sheet total (assets)  0.0 153 119 85.9 55.0  
Net Debt  0.0 85.6 132 126 113  
 
See the entire balance sheet

Volume 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 -45.3 -7.9 -7.7 -8.3  
Gross profit growth  0.0% 0.0% 82.5% 2.6% -7.8%  
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)  0 153 119 86 55  
Balance sheet change%  0.0% 0.0% -21.7% -28.1% -35.9%  
Added value  0.0 -45.3 -7.9 -20.0 -8.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 94 -22 -46 -46  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 -1.0 -2.0 -3.0 -4.0  

Profitability 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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% 123.9% 236.9% 399.9% 378.2%  
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 %  0.0% -36.1% -12.5% -22.1% -23.4%  
ROI %  0.0% -47.9% -14.7% -22.9% -25.5%  
ROE %  0.0% -28.0% -15.7% -24.9% -39.0%  

Solidity 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  0.0% -1.7% -16.8% -36.7% -58.4%  
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% -188.9% -1,671.8% -1,631.0% -1,364.8%  
Gearing %  0.0% -4,336.8% -548.6% -253.0% -146.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 4.4% 2.9% 1.6% 3.2%  

Liquidity 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.0 1.3 1.4 0.6 0.2  
Current Ratio  0.0 1.3 1.4 0.6 0.2  
Cash and cash equivalent  0.0 31.6 0.0 0.1 0.0  

Capital use efficiency 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 9.8 7.9 -11.8 -31.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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