CVR number 89966817
Industry 77.3100 Renting and leasing of agricultural machinery and equipment

UNDLØSE SKOVSERVICE ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  0.8% 0.8% 0.8% 0.8% 0.8%  
Bankruptcy risk  7.4% 6.1% 6.0% 6.3% 5.2%  
Credit score (0-100)  34 38 38 37 41  
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
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  -24.8 38.1 47.8 46.6 47.3  
EBITDA  -95.8 -66.4 -65.2 -62.7 -39.3  
EBIT  -173 -141 -132 -130 -93.5  
Pre-tax profit (PTP)  -188.6 -150.9 -147.9 -146.0 -110.7  
Net earnings  -155.1 -125.8 -131.5 -146.0 -110.7  
Pre-tax profit without non-rec. items  -189 -151 -148 -146 -111  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  1,557 1,483 1,416 1,349 1,295  
Shareholders equity total  2,053 1,816 1,572 1,312 1,201  
Interest-bearing liabilities  142 222 350 471 491  
Balance sheet total (assets)  2,298 2,079 1,946 1,807 1,716  
Net Debt  -522 -300 -106 91.7 151  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -24.8 38.1 47.8 46.6 47.3  
Gross profit growth  0.0% 0.0% 25.4% -2.5% 1.5%  
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)  2,298 2,079 1,946 1,807 1,716  
Balance sheet change%  -28.6% -9.5% -6.4% -7.1% -5.0%  
Added value  -95.8 -66.4 -65.2 -62.7 -39.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -154 -149 -134 -134 -108  
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
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  696.1% -370.2% -276.5% -278.2% -197.8%  
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 %  -6.2% -6.4% -6.5% -6.9% -5.1%  
ROI %  -7.3% -6.5% -6.5% -6.9% -5.1%  
ROE %  -7.1% -6.5% -7.8% -10.1% -8.8%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  89.3% 87.4% 80.8% 72.6% 70.0%  
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, %  545.2% 452.1% 162.6% -146.3% -385.1%  
Gearing %  6.9% 12.2% 22.2% 35.9% 40.9%  
Net interest  0 0 0 0 0  
Financing costs %  24.9% 6.5% 6.0% 4.0% 4.4%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  3.3 2.2 1.3 0.8 0.7  
Current Ratio  3.3 2.2 1.3 0.8 0.7  
Cash and cash equivalent  664.7 522.4 455.6 379.7 340.2  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  465.0 288.0 94.0 -99.5 -156.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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