CVR number 39649926
Industry 46.4100 Wholesale of textiles

Cairns Trading ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Bankruptcy risk for industry  2.3% 2.3% 2.3% 2.3% 2.3%  
Bankruptcy risk  10.4% 11.1% 5.6% 11.7% 7.9%  
Credit score (0-100)  25 22 39 19 30  
Credit rating  BB BB BBB 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
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Gross profit  470 873 444 148 64.7  
EBITDA  -80.6 185 60.2 147 64.7  
EBIT  -80.6 185 60.2 147 64.7  
Pre-tax profit (PTP)  -80.6 170.5 49.5 138.6 58.0  
Net earnings  -80.6 147.8 37.7 106.5 43.8  
Pre-tax profit without non-rec. items  -80.6 171 49.5 139 58.0  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1.2 149 187 293 277  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  65.0 1,435 255 2,836 2,106  
Net Debt  -41.9 -104 -211 -131 -550  
 
See the entire balance sheet

Volume 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  470 873 444 148 64.7  
Gross profit growth  -20.4% 85.6% -49.1% -66.8% -56.2%  
Employees  2 2 1 0 0  
Employee growth %  100.0% 0.0% -50.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  65 1,435 255 2,836 2,106  
Balance sheet change%  -61.5% 2,107.6% -82.2% 1,011.1% -25.8%  
Added value  -80.6 184.9 60.2 147.0 64.7  
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  -1.0 1.0 2.0 3.0 4.0  

Profitability 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
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 (%)  -17.1% 21.2% 13.5% 99.6% 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 %  -68.9% 24.7% 7.1% 9.1% 2.4%  
ROI %  -194.3% 246.4% 35.9% 58.7% 20.8%  
ROE %  -194.3% 196.8% 22.5% 44.4% 15.4%  

Solidity 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Equity ratio %  1.8% 10.4% 73.1% 10.3% 13.1%  
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, %  51.9% -56.1% -350.3% -89.2% -850.8%  
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
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Quick Ratio  0.7 1.1 3.1 1.1 1.1  
Current Ratio  1.0 1.1 3.1 1.1 1.1  
Cash and cash equivalent  41.9 103.8 210.8 131.2 550.3  

Capital use efficiency 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
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  1.2 148.9 146.6 288.5 260.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales / employee  0 0 0 0 0  
Added value / employee  -40 92 60 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -40 92 60 0 0  
EBIT / employee  -40 92 60 0 0  
Net earnings / employee  -40 74 38 0 0