Replica ApS — Credit Rating and Financial Key Figures
Credit rating
Company information
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 financialsNet sales (kDKK)
EBIT (kDKK)
Profitability
Solidity
Key figures (kDKK)
See financials2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Volume | |||||
Net sales | 532.24 | 540.32 | 704.72 | 646.11 | |
Gross profit | 532.24 | 540.32 | 704.72 | 646.11 | 400.10 |
EBIT | -8.25 | 51.03 | 150.44 | 106.36 | -93.77 |
Net earnings | -9.41 | 41.57 | 114.00 | 82.00 | -95.86 |
Shareholders equity total | 334.11 | 375.68 | 439.68 | 421.67 | 226.12 |
Balance sheet total (assets) | 525.30 | 643.58 | 675.89 | 654.23 | 462.03 |
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) | -24.99 | 38.43 | 106.89 | 68.98 | - 106.08 |
Solvency | |||||
Equity ratio | 63.6 % | 58.4 % | 65.1 % | 64.5 % | 48.9 % |
Gearing | |||||
Relative net indebtedness % | -7.1 % | 18.2 % | 9.8 % | 2.2 % | |
Liquidity | |||||
Quick ratio | 1.8 | 2.0 | 2.8 | 1.8 | 1.2 |
Current ratio | 1.8 | 2.0 | 2.8 | 1.8 | 1.2 |
Cash and cash equivalents | 229.19 | 169.38 | 167.45 | 218.30 | 70.51 |
Capital use efficiency | |||||
Trade debtors turnover (days) | 60.0 | 232.7 | 246.6 | 103.5 | |
Net working capital % | 30.1 % | 51.9 % | 60.1 % | 29.4 % | |
Credit risk | |||||
Credit rating | BBB | BBB | BBB | BBB | BB |
Variable visualization
Roles
Companies in the same industry
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions

... and more!
No registration needed.