CAPSULA ApS

APSDissolved

CVR 35395148Esplanaden 8A, 1263 København KComputerprogrammering· NACE 620100Est. 2013 · 13 years old1 employees

Overview

CAPSULA ApS is a Danish APS based in København K, operating in the Computerprogrammering sector. Incorporated in 2013, the company has 1 employee and reported a gross profit of DKK 74.4k in its latest annual filing.

Gross profit 2015

74.4K DKK

+1014% vs 2014

EBITDA margin (of gross profit)

−304.5 %

−38% vs 2014

Net profit 2015

-189.9K DKK

-16% vs 2014

Key ratios

See full ratios →

68.1 %

Strong

Among the 40% highest rated companies in the industry

20142015

3.1×

Strong

Among the 30% highest rated companies in the industry

20142015

-504.6 %

Very weak

Among the 10% lowest rated companies in the industry

20142015

EBITDA — year on year

DKK thousands

Key figures

Annual report 2015

Gross profit	74.4K DKK	+1014%
EBITDA	-226.5K DKK	-38%
Net profit	-189.9K DKK	-16%
Total assets	37.6K DKK	-88%
Equity	25.6K DKK	-88%
Employees	1	—

Financial development

In its most recent annual report (2015), CAPSULA ApS reported a gross profit of DKK 74.4k, an increase of 1014% on the year before. The figures on this page draw on 2 annual filings covering 2014 to 2015. The bottom line showed a net loss of DKK 189.9k, and the EBITDA margin stood at -304.5%.

At the end of 2015, equity financed 68.1% of the balance sheet, and current assets covered short-term debt 3.1 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2015	2014
Gross profit	74	7
Staff expenses	-301	-171
EBITDA	-227	-164
Depreciation & amort.	-0	-0
EBIT	-227	-164
Net financials	-1	-0
Profit before tax	-228	-164
Tax	-38	-0
Net profit	-190	-164

Get a credit rating – not just the numbers

Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.

See the credit rating

Balance sheet

DKK thousands

Item	2015	2014
Total assets	38	303
Equity	26	216
Long-term debt	0	0
Short-term debt	12	87
Total debt	12	87

Financial ratios

5-year trend

EBITDA margin (of gross profit)

-304.5 %

20142015

Equity ratio

68.1 %

Strong

Among the 40% highest rated companies in the industry

20142015

Return on equity

-740.8 %

Very weak

Among the 10% lowest rated companies in the industry

20142015

Net profit margin (of gross profit)

-255.3 %

20142015

Asset turnover (of gross profit)

1.98×

20142015

Debt / equity

0.47×

Average

Around the average of companies in the same industry

20142015

Sector performance

23 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Return on equity (ROE)Very weak

Among the 10% lowest rated companies in the industry

Net profit as a percentage of equity — the return the owners earned on their invested capital this year.

Return on assets (ROA)Very weak

Among the 10% lowest rated companies in the industry

Net profit as a percentage of total assets — the return generated on the capital employed.

Return on net assets (RONA)Very weak

Among the 10% lowest rated companies in the industry

Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.

Basic earning power (BEP)Very weak

Among the 10% lowest rated companies in the industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioVery weak

Among the 20% lowest rated companies in the industry

Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.

Gross marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.

Operating marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.

Net profit marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

Liquidity

Current ratioStrong

Among the 30% highest rated companies in the industry

Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.

Quick ratioStrong

Among the 30% highest rated companies in the industry

Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.

Cash ratioVery strong

Among the 20% highest rated companies in the industry

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Current assets to equityAverage

Around the average of companies in the same industry

Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.

Fixed assets to long-term capitalVery strong

Among the 10% highest rated companies in the industry

Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.

Cash conversion ratioAverage

Around the average of companies in the same industry

Cash flow relative to profit — the ability to convert reported profits into accessible cash.

Debt & solvency

Solidity ratioStrong

Among the 40% highest rated companies in the industry

Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.

Debt ratioStrong

Among the 30% highest rated companies in the industry

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

Debt to equityAverage

Around the average of companies in the same industry

Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.

Liabilities to equityAverage

Around the average of companies in the same industry

Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.

Income to debtVery weak

Among the 10% lowest rated companies in the industry

Profit relative to debt — the ability to create earnings while operating with debt.

EBITDA to debtVery weak

Among the 10% lowest rated companies in the industry

EBITDA relative to debt — how much operating earnings are available to service the debt.

Interest coverageVery weak

Among the 10% lowest rated companies in the industry

The ability to pay the interest on the company's debt out of its earnings.

Interest rate on debtWeak

Among the 40% lowest rated companies in the industry

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginVery weak

Among the 10% lowest rated companies in the industry

The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.

Efficiency & development

Equity to contributed capitalWeak

Among the 40% lowest rated companies in the industry

Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.

One-year change in equityVery weak

Among the 10% lowest rated companies in the industry

The size of this year's increase or decrease in the company's equity.

One-year change in debtVery strong

Among the 10% highest rated companies in the industry

The size of this year's increase or decrease in the company's debt.

Asset turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to total assets — the ability to generate revenue from the asset base.

Inventory turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.

Annual reports & filings

Annual report 2015
Filed via CVR / Virk · Period 2015-01-01 – 2015-12-31
View PDF
Annual report 2014
Filed via CVR / Virk · Period 2013-07-01 – 2014-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (2)


KR Kenneth Rask Andersen Management	Management	2013 – 2017
JN Jiu Neng William Lee Management	Management	2013 – 2017

Board of directors

Non-executive oversight

No data on file.

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
Kenneth Rask Andersen	Individual	33.33–49.99%	33.33–49.99%	2013
Clio ApS	Company	10–14.99%	10–14.99%	2013
JNWL ApS	Company	33.33–49.99%	33.33–49.99%	2013