CVR number 41228873
Industry 47.4200 Retail sale of telecommunications equipment in specialised stores

Sim Local Denmark ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
2020/11
2021
2021/11
2022
2022/11
2023
2023/11
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 21.4% 16.0% 8.7% 16.5%  
Credit score (0-100)  0 5 11 27 10  
Credit rating  N/A B BB BB BB  
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
N/A
2020
2020/11
2021
2021/11
2022
2022/11
2023
2023/11
Net sales  0 0 0 0 0  
Gross profit  0.0 -44.8 -59.0 10.5 99.9  
EBITDA  0.0 -44.8 -59.0 10.5 99.9  
EBIT  0.0 -44.8 -59.0 -52.2 36.6  
Pre-tax profit (PTP)  0.0 -44.8 -60.6 -54.3 37.7  
Net earnings  0.0 -44.8 -65.0 -54.3 37.7  
Pre-tax profit without non-rec. items  0.0 -44.8 -60.6 -54.3 37.7  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
2020/11
2021
2021/11
2022
2022/11
2023
2023/11
Tangible assets total  0.0 0.0 0.0 254 0.0  
Shareholders equity total  0.0 -4.8 -29.7 -84.1 222  
Interest-bearing liabilities  0.0 15.8 146 595 62.5  
Balance sheet total (assets)  0.0 11.0 171 563 325  
Net Debt  0.0 15.8 146 482 -200  
 
See the entire balance sheet

Volume 
2019
N/A
2020
2020/11
2021
2021/11
2022
2022/11
2023
2023/11
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 -44.8 -59.0 10.5 99.9  
Gross profit growth  0.0% 0.0% -31.8% 0.0% 848.8%  
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)  0 11 171 563 325  
Balance sheet change%  0.0% 0.0% 1,454.4% 228.6% -42.3%  
Added value  0.0 -44.8 -59.0 -52.2 99.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 191 -318  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 -1.0 -2.0 -3.0 1.0  

Profitability 
2019
N/A
2020
2020/11
2021
2021/11
2022
2022/11
2023
2023/11
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 (%)  0.0% 100.0% 100.0% -495.9% 36.6%  
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 %  0.0% -283.3% -54.4% -12.3% 7.8%  
ROI %  0.0% -283.3% -72.8% -14.1% 8.7%  
ROE %  0.0% -406.1% -71.2% -14.8% 9.6%  

Solidity 
2019
N/A
2020
2020/11
2021
2021/11
2022
2022/11
2023
2023/11
Equity ratio %  0.0% -30.2% -14.8% -13.0% 68.3%  
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% -35.3% -247.8% 4,578.7% -200.1%  
Gearing %  0.0% -330.7% -491.9% -707.3% 28.1%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 1.9% 0.6% 0.1%  

Liquidity 
2019
N/A
2020
2020/11
2021
2021/11
2022
2022/11
2023
2023/11
Quick Ratio  0.0 0.7 0.6 0.3 3.2  
Current Ratio  0.0 0.7 0.9 0.5 3.2  
Cash and cash equivalent  0.0 0.0 0.0 112.4 262.5  

Capital use efficiency 
2019
N/A
2020
2020/11
2021
2021/11
2022
2022/11
2023
2023/11
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 -4.8 -29.7 -338.2 222.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
2020/11
2021
2021/11
2022
2022/11
2023
2023/11
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