TrapMe ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2023/6
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 7.9% 11.6% 1.8%  
Credit score (0-100)  0 0 31 19 71  
Credit rating  N/A N/A BB BB A  
Credit limit (kDKK)  0.0 0.0 0.0 -0.0 0.9  

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

Income statement (kDKK) 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2023/6

Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 127 441 1,398  
EBITDA  0.0 0.0 -918 -1,891 626  
EBIT  0.0 0.0 -918 -1,968 -958  
Pre-tax profit (PTP)  0.0 0.0 -925.8 -1,975.7 395.4  
Net earnings  0.0 0.0 -670.6 -1,457.6 633.6  
Pre-tax profit without non-rec. items  0.0 0.0 -926 -1,976 395  

 
See the entire income statement

Balance sheet (kDKK) 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2023/6

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 0.0 829 372 2,005  
Interest-bearing liabilities  0.0 0.0 232 775 66.7  
Balance sheet total (assets)  0.0 0.0 2,786 3,774 2,934  

Net Debt  0.0 0.0 -1,095 520 -1.0  
 
See the entire balance sheet

Volume 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2023/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 127 441 1,398  
Gross profit growth  0.0% 0.0% 0.0% 246.4% 217.1%  
Employees  0 0 3 3 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% -66.7%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 2,786 3,774 2,934  
Balance sheet change%  0.0% 0.0% 0.0% 35.5% -22.3%  
Added value  0.0 0.0 -918.5 -1,967.5 626.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 813 1,127 -2,124  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 -1.0 -2.0 -3.0  

Profitability 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2023/6
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% 0.0% -721.4% -446.1% -68.5%  
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% 0.0% -32.9% -60.0% 13.6%  
ROI %  0.0% 0.0% -86.5% -146.5% 23.1%  
ROE %  0.0% 0.0% -80.9% -242.7% 53.3%  

Solidity 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2023/6
Equity ratio %  0.0% 0.0% 48.0% 13.4% 68.4%  
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, %  0.0% 0.0% 119.2% -27.5% -0.2%  
Gearing %  0.0% 0.0% 28.0% 208.6% 3.3%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 6.8% 1.8% 14.3%  

Liquidity 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2023/6
Quick Ratio  0.0 0.0 2.1 0.9 1.6  
Current Ratio  0.0 0.0 1.0 0.6 2.1  
Cash and cash equivalent  0.0 0.0 1,327.0 255.8 67.7  

Capital use efficiency 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2023/6
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 -3.4 -1,187.1 756.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
N/A
2019
N/A
2020
2020/12
2021
2021/12
2022
2023/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 -306 -656 626  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 -306 -630 626  
EBIT / employee  0 0 -306 -656 -958  
Net earnings / employee  0 0 -224 -486 634