SOMM Invest 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  0.3% 0.3% 0.3% 0.3% 0.3%  
Bankruptcy risk  3.8% 3.3% 1.5% 2.1% 1.5%  
Credit score (0-100)  51 54 76 66 77  
Credit rating  BBB BBB A A A  
Credit limit (kDKK)  0.0 0.0 15.5 0.2 20.0  

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  467 474 345 320 483  
EBITDA  467 474 345 320 483  
EBIT  467 624 1,345 479 683  
Pre-tax profit (PTP)  379.7 542.5 1,234.6 236.1 518.6  
Net earnings  301.6 423.2 963.0 183.6 404.5  
Pre-tax profit without non-rec. items  380 543 1,235 236 519  

 
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  5,850 6,000 7,000 7,200 7,400  
Shareholders equity total  1,756 2,179 3,142 3,325 3,730  
Interest-bearing liabilities  774 522 1,136 4,110 3,878  
Balance sheet total (assets)  5,854 6,009 7,011 8,452 8,718  

Net Debt  774 522 1,136 4,110 3,869  
 
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  467 474 345 320 483  
Gross profit growth  7.9% 1.5% -27.3% -7.2% 51.0%  
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)  5,854 6,009 7,011 8,452 8,718  
Balance sheet change%  35.8% 2.7% 16.7% 20.5% 3.1%  
Added value  467.5 624.4 1,344.9 479.5 683.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  1,569 150 1,000 200 200  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 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 (%)  100.0% 131.6% 389.9% 149.8% 141.4%  
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 %  9.2% 10.5% 20.7% 6.2% 8.8%  
ROI %  30.9% 21.5% 34.4% 7.5% 9.3%  
ROE %  31.2% 21.5% 36.2% 5.7% 11.5%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  30.0% 36.3% 44.8% 39.9% 43.4%  
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, %  165.5% 110.0% 329.3% 1,284.3% 800.5%  
Gearing %  44.1% 24.0% 36.2% 123.6% 104.0%  
Net interest  0 0 0 0 0  
Financing costs %  21.3% 12.6% 13.3% 9.3% 5.8%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.0 0.0 0.0 2.3 2.5  
Current Ratio  0.0 0.0 0.0 1.8 2.0  
Cash and cash equivalent  0.0 0.0 0.0 0.0 9.2  

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  -3,821.1 -3,506.4 -3,324.0 575.1 662.0  
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