STEPHAN ALMS GROUP 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  9.5% 9.7% 9.2% 6.2% 7.1%  
Credit score (0-100)  27 25 25 37 33  
Credit rating  BB BB BB 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
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -11.2 -4.2 88.6 142 37.2  
EBITDA  -11.4 -9.5 88.4 140 35.2  
EBIT  -11.4 -9.5 80.9 132 27.8  
Pre-tax profit (PTP)  -18.9 -17.3 80.5 129.9 5.8  
Net earnings  -19.7 -17.3 71.8 89.7 -2.5  
Pre-tax profit without non-rec. items  -11.4 -9.8 80.5 130 5.8  

 
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  93.4 76.1 148 238 235  
Interest-bearing liabilities  0.0 0.0 0.0 35.1 36.7  
Balance sheet total (assets)  149 123 280 341 318  

Net Debt  -87.0 -68.9 -230 -257 -191  
 
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  -11.2 -4.2 88.6 142 37.2  
Gross profit growth  0.0% 62.5% 0.0% 59.8% -73.7%  
Employees  0 0 0 1 1  
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)  149 123 280 341 318  
Balance sheet change%  -8.1% -17.2% 127.4% 21.7% -6.5%  
Added value  -11.4 -9.5 88.4 139.8 35.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -7 -7 -15 -15 -15  

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

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 (%)  101.5% 225.3% 91.3% 93.5% 74.7%  
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 %  -7.3% -7.0% 40.2% 42.7% 8.4%  
ROI %  -11.0% -11.2% 72.3% 63.0% 10.2%  
ROE %  -19.1% -20.4% 64.1% 46.6% -1.0%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  62.8% 61.8% 52.8% 69.8% 73.9%  
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, %  762.7% 727.0% -260.6% -184.1% -541.8%  
Gearing %  0.0% 0.0% 0.0% 14.8% 15.6%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 13.8% 61.4%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.9 1.8 1.9 3.1 3.6  
Current Ratio  1.9 1.8 1.9 3.1 3.6  
Cash and cash equivalent  87.0 68.9 230.2 292.5 227.6  

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  48.6 38.8 118.0 215.2 220.2  
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  0 0 0 140 35  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 140 35  
EBIT / employee  0 0 0 132 28  
Net earnings / employee  0 0 0 90 -2