Kontekst & Lyd ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
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  5.4% 3.9% 3.5% 3.6% 4.3%  
Credit score (0-100)  43 50 51 52 47  
Credit rating  BBB BBB BBB 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
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  1,164 1,769 1,405 1,861 1,002  
EBITDA  43.8 292 78.7 274 56.9  
EBIT  43.8 292 78.7 274 56.9  
Pre-tax profit (PTP)  43.8 291.9 88.2 254.5 35.0  
Net earnings  33.4 226.9 68.3 194.2 25.4  
Pre-tax profit without non-rec. items  43.8 292 88.2 254 35.0  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
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  86.4 313 382 575 427  
Interest-bearing liabilities  0.0 4.8 7.3 2.6 2.2  
Balance sheet total (assets)  329 1,004 1,058 1,022 707  

Net Debt  -185 -639 -599 -420 -239  
 
See the entire balance sheet

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

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,164 1,769 1,405 1,861 1,002  
Gross profit growth  -14.2% 51.9% -20.6% 32.4% -46.1%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  -1,120.4 -1,476.9 -1,326.0 -1,586.4 -945.0  
Balance sheet total (assets)  329 1,004 1,058 1,022 707  
Balance sheet change%  33.0% 204.7% 5.4% -3.4% -30.8%  
Added value  1,164.2 1,768.8 1,404.7 1,860.5 1,001.9  
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  3.0 4.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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 (%)  3.8% 16.5% 5.6% 14.7% 5.7%  
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 %  15.2% 43.8% 8.7% 26.4% 6.6%  
ROI %  58.6% 144.3% 25.5% 56.7% 11.3%  
ROE %  48.0% 113.5% 19.7% 40.6% 5.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  26.2% 31.2% 36.1% 56.3% 60.4%  
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, %  -422.6% -218.9% -761.5% -153.1% -419.4%  
Gearing %  0.0% 1.5% 1.9% 0.5% 0.5%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.4% 30.1% 398.4% 919.1%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.3 1.4 1.5 2.3 2.5  
Current Ratio  1.3 1.4 1.5 2.3 2.5  
Cash and cash equivalent  185.1 643.7 606.5 422.3 240.8  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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  70.4 303.6 144.3 386.8 411.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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