NAVISION TRADING ApS - Group

 

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  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.5% 5.9% 5.2% 8.7% 6.4%  
Credit score (0-100)  53 38 42 27 37  
Credit rating  BBB BBB BBB BB BBB  
Credit limit (kUSD)  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 (kUSD) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  3,030 42,884 19,259 8.8 757  
EBITDA  1,691 41,394 16,931 -1,684 609  
EBIT  1,691 41,394 16,931 -1,690 590  
Pre-tax profit (PTP)  1,352.0 41,070.0 16,664.0 -1,359.5 829.4  
Net earnings  1,352.0 41,070.0 16,664.0 -1,583.2 721.8  
Pre-tax profit without non-rec. items  1,691 41,394 16,931 -1,360 829  

 
See the entire income statement

Balance sheet (kUSD) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  0.0 0.0 0.0 19.9 1.0  
Shareholders equity total  6,929 35,384 6,695 3,909 4,111  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  15,896 63,310 18,555 22,334 5,166  

Net Debt  0.0 0.0 0.0 -8,347 -4,164  
 
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  3,030 42,884 19,259 8.8 757  
Gross profit growth  -14.8% 1,315.3% -55.1% -100.0% 8,463.4%  
Employees  7 11 12 10 0  
Employee growth %  -36.4% 57.1% 9.1% -16.7% -100.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  15,896 63,310 18,555 22,334 5,166  
Balance sheet change%  -2.2% 298.3% -70.7% 20.4% -76.9%  
Added value  1,691.0 41,394.0 16,931.0 -1,690.1 608.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -6 0 0 14 -38  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 -1.0 1.0  

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 (%)  55.8% 96.5% 87.9% -19,129.2% 77.9%  
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 %  10.5% 104.5% 41.4% -5.4% 6.8%  
ROI %  14.1% 104.5% 41.4% -9.8% 23.4%  
ROE %  18.0% 194.1% 79.2% -31.3% 19.2%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  100.0% 100.0% 100.0% 17.5% 79.6%  
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% 0.0% 0.0% 495.5% -684.2%  
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 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.0 0.0 0.0 1.1 4.9  
Current Ratio  0.0 0.0 0.0 1.2 4.9  
Cash and cash equivalent  0.0 0.0 0.0 8,347.4 4,164.1  

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  0.0 0.0 0.0 3,849.7 4,110.3  
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  242 3,763 1,411 -169 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  242 3,763 1,411 -168 0  
EBIT / employee  242 3,763 1,411 -169 0  
Net earnings / employee  193 3,734 1,389 -158 0