ApS KBUS 8 NR. 1546

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  0.4% 0.4% 0.4% 0.4% 0.4%  
Bankruptcy risk  3.2% 1.3% 1.3% 2.3% 2.2%  
Credit score (0-100)  57 80 79 64 64  
Credit rating  BBB A A BBB BBB  
Credit limit (kDKK)  0.0 23.8 40.7 0.0 0.1  

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

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Gross profit  -9.5 -7.0 -6.3 -90.3 -91.5  
EBITDA  -9.5 -7.0 -6.3 -90.3 -91.5  
EBIT  -9.5 -7.0 -6.3 -90.3 -91.5  
Pre-tax profit (PTP)  52.7 354.8 1,177.0 1,121.0 2,166.2  
Net earnings  41.1 276.7 917.4 872.3 1,681.9  
Pre-tax profit without non-rec. items  52.7 355 1,177 1,121 2,166  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1,351 1,628 2,545 3,418 5,100  
Interest-bearing liabilities  1,117 1,069 1,632 2,649 2,720  
Balance sheet total (assets)  2,475 2,704 4,265 6,378 8,537  

Net Debt  -1,098 -1,453 -2,623 -3,724 -5,818  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -9.5 -7.0 -6.3 -90.3 -91.5  
Gross profit growth  -42.1% 25.7% 11.3% -1,344.0% -1.4%  
Employees  1 1 1 1 1  
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)  2,475 2,704 4,265 6,378 8,537  
Balance sheet change%  36.2% 9.2% 57.7% 49.5% 33.8%  
Added value  -9.5 -7.0 -6.3 -90.3 -91.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 -5.0 -5.0 -5.0  

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
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 (%)  100.0% 100.0% 100.0% 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 %  3.7% 15.4% 35.9% 23.6% 32.1%  
ROI %  3.7% 15.4% 36.3% 24.5% 34.5%  
ROE %  3.1% 18.6% 44.0% 29.3% 39.5%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  54.6% 60.2% 59.7% 53.6% 59.7%  
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, %  11,565.1% 20,616.7% 41,970.2% 4,126.6% 6,358.0%  
Gearing %  82.7% 65.7% 64.1% 77.5% 53.3%  
Net interest  0 0 0 0 0  
Financing costs %  3.2% 3.9% 5.3% 6.3% 8.5%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  396.0 432.6 682.4 30.4 20.3  
Current Ratio  396.0 432.6 682.4 30.4 20.3  
Cash and cash equivalent  2,215.3 2,522.6 4,254.7 6,373.6 8,537.1  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
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  389.4 321.7 708.4 -84.1 50.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 0  
Added value / employee  -9 -7 -6 -90 -92  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -9 -7 -6 -90 -92  
EBIT / employee  -9 -7 -6 -90 -92  
Net earnings / employee  41 277 917 872 1,682