SH AKUSTIK 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  0.8% 1.0% 2.1% 2.2% 2.1%  
Credit score (0-100)  91 86 65 65 66  
Credit rating  A A BBB BBB A  
Credit limit (kDKK)  430.4 355.5 0.3 0.3 0.7  

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  2,081 2,319 2,576 2,674 3,003  
EBITDA  895 1,161 1,508 1,439 1,232  
EBIT  888 1,161 1,508 1,439 1,232  
Pre-tax profit (PTP)  936.9 1,176.7 1,591.2 1,304.5 1,606.5  
Net earnings  729.0 916.6 1,239.9 1,016.2 1,252.6  
Pre-tax profit without non-rec. items  937 1,177 1,591 1,304 1,606  

 
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  3,689 4,495 4,322 5,224 6,358  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.2  
Balance sheet total (assets)  4,229 5,341 4,943 5,726 7,050  

Net Debt  -1,885 -3,048 -4,305 -4,409 -5,844  
 
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  2,081 2,319 2,576 2,674 3,003  
Gross profit growth  4.5% 11.4% 11.1% 3.8% 12.3%  
Employees  2 2 2 2 2  
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)  4,229 5,341 4,943 5,726 7,050  
Balance sheet change%  17.4% 26.3% -7.5% 15.8% 23.1%  
Added value  894.9 1,161.4 1,507.7 1,439.4 1,232.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -14 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 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 (%)  42.7% 50.1% 58.5% 53.8% 41.0%  
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 %  24.1% 24.8% 31.3% 27.1% 25.1%  
ROI %  28.0% 29.1% 36.5% 30.3% 27.7%  
ROE %  21.6% 22.4% 28.1% 21.3% 21.6%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  87.2% 84.2% 87.4% 91.2% 90.2%  
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, %  -210.6% -262.4% -285.5% -306.3% -474.3%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  5.1 4.5 8.0 11.4 10.2  
Current Ratio  5.1 4.5 8.0 11.4 10.2  
Cash and cash equivalent  1,884.9 3,047.8 4,305.2 4,409.0 5,843.8  

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  2,213.2 2,991.9 2,023.6 2,991.2 3,711.5  
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  447 581 754 720 616  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  447 581 754 720 616  
EBIT / employee  444 581 754 720 616  
Net earnings / employee  364 458 620 508 626