New Revision & Rådgivning ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/12
2020
N/A
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  5.2% 0.0% 14.8% 4.3% 4.0%  
Credit score (0-100)  44 0 13 47 48  
Credit rating  BBB N/A BB 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
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 885 0 0  
Gross profit  625 0.0 625 691 932  
EBITDA  301 0.0 301 54.8 108  
EBIT  301 0.0 301 54.8 108  
Pre-tax profit (PTP)  300.3 0.0 300.3 55.2 109.0  
Net earnings  233.9 0.0 233.9 40.0 83.2  
Pre-tax profit without non-rec. items  300 0.0 300 55.2 109  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  274 0.0 274 314 397  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  473 0.0 473 465 621  

Net Debt  -251 0.0 -251 -156 -152  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 885 0 0  
Net sales growth  0.0% 0.0% 0.0% -100.0% 0.0%  
Gross profit  625 0.0 625 691 932  
Gross profit growth  0.0% -100.0% 0.0% 10.5% 35.0%  
Employees  1 0 1 2 2  
Employee growth %  0.0% -100.0% 0.0% 100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  473 0 473 465 621  
Balance sheet change%  0.0% -100.0% 0.0% -1.8% 33.6%  
Added value  300.7 0.0 300.7 54.8 108.4  
Added value %  0.0% 0.0% 34.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

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

Profitability 
2019
2019/12
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 34.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 34.0% 0.0% 0.0%  
EBIT to gross profit (%)  48.1% 0.0% 48.1% 7.9% 11.6%  
Net Earnings %  0.0% 0.0% 26.4% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 26.4% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.0% 0.0% 33.9% 0.0% 0.0%  
ROA %  63.5% 0.0% 63.5% 11.8% 20.1%  
ROI %  109.8% 0.0% 109.8% 18.8% 30.7%  
ROE %  85.4% 0.0% 85.4% 13.6% 23.4%  

Solidity 
2019
2019/12
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  57.9% 0.0% 57.9% 71.1% 65.9%  
Relative indebtedness %  0.0% 0.0% 22.5% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% -5.9% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -83.6% 0.0% -83.6% -285.3% -140.4%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.0 0.0 2.0 3.1 2.7  
Current Ratio  2.0 0.0 2.0 2.6 2.5  
Cash and cash equivalent  251.4 0.0 251.4 156.4 152.2  

Capital use efficiency 
2019
2019/12
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 63.9 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% 45.9% 0.0% 0.0%  
Net working capital  206.8 0.0 206.8 244.1 325.1  
Net working capital %  0.0% 0.0% 23.4% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 885 0 0  
Added value / employee  301 0 301 27 54  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  301 0 301 27 54  
EBIT / employee  301 0 301 27 54  
Net earnings / employee  234 0 234 20 42