Replica ApS — Credit Rating and Financial Key Figures

CVR number: 37150142
Sandbakken 6, 2680 Solrød Strand
ts@replica.dk

Company information

Official name
Replica ApS
Personnel
1 person
Established
2015
Company form
Private limited company
Industry

About Replica ApS

Replica ApS (CVR number: 37150142) is a company from SOLRØD. The company recorded a gross profit of 400.1 kDKK in 2023, demonstrating a decline of -38.1 % compared to the previous year. The operating profit was -93.8 kDKK, while net earnings were -95.9 kDKK. The profitability of the company measured by Return on Assets (ROA) was -16.8 %, which can be considered poor and Return on Equity (ROE) was -29.6 %, which can be considered poor. The equity ratio, a key indicator for solidity, stood at 48.9 %, a level that can be considered to be modest. This means a balanced mix of debt and equity financing its assets—a typical operational level for many companies. Replica ApS's liquidity measured by quick ratio was 1.2 which is at a high level. Thus, the company is in a strong financial position, with liquid assets surpassing current liabilities. It is well-prepared to cover short-term financial obligations.

Financial information

See financials

Net sales (kDKK)

EBIT (kDKK)

Profitability

Solidity

Key figures (kDKK)

See financials
2019
2020
2021
2022
2023
Volume
Net sales532.24540.32704.72646.11
Gross profit532.24540.32704.72646.11400.10
EBIT-8.2551.03150.44106.36-93.77
Net earnings-9.4141.57114.0082.00-95.86
Shareholders equity total334.11375.68439.68421.67226.12
Balance sheet total (assets)525.30643.58675.89654.23462.03
Net debt- 229.19- 169.38- 167.45- 218.30-70.51
Profitability
EBIT-%-1.6 %9.4 %21.3 %16.5 %
ROA-1.4 %8.7 %22.8 %16.0 %-16.8 %
ROE-2.8 %11.7 %28.0 %19.0 %-29.6 %
ROI-2.4 %14.4 %36.9 %24.7 %-29.0 %
Economic value added (EVA)-24.9938.43106.8968.98- 106.08
Solvency
Equity ratio63.6 %58.4 %65.1 %64.5 %48.9 %
Gearing
Relative net indebtedness %-7.1 %18.2 %9.8 %2.2 %
Liquidity
Quick ratio1.82.02.81.81.2
Current ratio1.82.02.81.81.2
Cash and cash equivalents229.19169.38167.45218.3070.51
Capital use efficiency
Trade debtors turnover (days)60.0232.7246.6103.5
Net working capital %30.1 %51.9 %60.1 %29.4 %
Credit risk
Credit ratingBBBBBBBBBBBBBB

Variable visualization

ROA:-16.8%
Rating: 3/100
-20%
0%
4%
11%
24%
60%
Graph showing the distribution of the variable
Equity ratio:48.9%
Rating: 39/100
-1%
21%
50%
81%
99%
100%
Graph showing the distribution of the variable

Roles

Chief executive officer

Companies in the same industry

Try the full version of our system for free
Bankruptcy risk visualization example

... and more!

No registration needed.