Nobody is Everybody ApS

 

Quicksearch
from your own companies




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

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/9
2023
2023/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 17.0% 13.6% 14.2% 14.8%  
Credit score (0-100)  0 10 15 15 13  
Credit rating  N/A BB 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
2020/12
2021
2021/12
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Gross profit  0.0 -18.2 -273 -123 0.7  
EBITDA  0.0 -18.2 -273 -123 0.7  
EBIT  0.0 -18.2 -273 -123 0.7  
Pre-tax profit (PTP)  0.0 -19.0 -274.3 -122.9 0.3  
Net earnings  0.0 -14.8 -214.0 -95.9 0.3  
Pre-tax profit without non-rec. items  0.0 -19.0 -274 -123 0.3  

 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/9
2023
2023/9

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 25.2 -189 -285 -284  
Interest-bearing liabilities  0.0 260 260 264 264  
Balance sheet total (assets)  0.0 285 342 148 145  

Net Debt  0.0 -17.1 214 235 255  
 
See the entire balance sheet

Volume 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 -18.2 -273 -123 0.7  
Gross profit growth  0.0% 0.0% -1,401.7% 55.1% 0.0%  
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)  0 285 342 148 145  
Balance sheet change%  0.0% 0.0% 19.9% -56.8% -2.0%  
Added value  0.0 -18.2 -273.5 -122.8 0.7  
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  0.0 -1.0 -2.0 -3.0 1.0  

Profitability 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/9
2023
2023/9
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% 100.0% 100.0%  
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% -6.4% -67.0% -25.5% 0.2%  
ROI %  0.0% -6.4% -100.3% -46.9% 0.3%  
ROE %  0.0% -58.9% -116.6% -39.2% 0.2%  

Solidity 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/9
2023
2023/9
Equity ratio %  0.0% 8.8% -35.6% -65.8% -66.3%  
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% 93.8% -78.2% -191.3% 38,297.1%  
Gearing %  0.0% 1,032.5% -137.7% -92.7% -92.8%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.6% 0.3% 0.1% 0.1%  

Liquidity 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/9
2023
2023/9
Quick Ratio  0.0 1.1 0.6 0.3 0.3  
Current Ratio  0.0 1.1 0.6 0.3 0.3  
Cash and cash equivalent  0.0 277.0 46.1 29.2 9.3  

Capital use efficiency 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/9
2023
2023/9
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 25.2 -188.8 -284.7 -284.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/9
2023
2023/9
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