BUDGET VISION ApS

APSIn liquidation

CVR 36033355Liljevej 12, 2820 GentofteOther financial service activities, except insurance and pension funding n.e.c.· NACE 6499Est. 2014 · 12 years old— employees

Overview

BUDGET VISION ApS is a Danish APS based in Gentofte, operating in the Other financial service activities, except insurance and pension funding n.e.c. sector. Incorporated in 2014, the company reported a gross profit of DKK 32.4k in its latest annual filing.

Gross profit 2017

32.4K DKK

−55% vs 2016

EBITDA margin (of gross profit)

100.0 %

−55% vs 2016

Net profit 2017

23.9K DKK

-55% vs 2016

Key ratios

See full ratios →

80.8 %

Weak

Among the 40% lowest rated companies in the industry

20152017

5.2×

Average

Around the average of companies in the same industry

20152017

11.8 %

Very strong

Among the 20% highest rated companies in the industry

20152017

EBITDA — year on year

DKK thousands

Key figures

Annual report 2017

Gross profit	32.4K DKK	-55%
EBITDA	32.4K DKK	-55%
Net profit	23.9K DKK	-55%
Total assets	201.6K DKK	+10%
Equity	162.9K DKK	+17%
Employees	—	—

Financial development

In its most recent annual report (2017), BUDGET VISION ApS reported a gross profit of DKK 32.4k, a decrease of 55% on the year before. The figures on this page draw on 3 annual filings covering 2015 to 2017. The bottom line showed a net profit of DKK 23.9k, and the EBITDA margin stood at 100%.

At the end of 2017, equity financed 80.8% of the balance sheet, and current assets covered short-term debt 5.2 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2017	2016	2015
Gross profit	32	71	49
Staff expenses	-0	-0	-0
EBITDA	32	71	49
Depreciation & amort.	-0	-0	-0
EBIT	32	71	49
Net financials	-1	-2	-1
Profit before tax	31	69	48
Tax	8	17	11
Net profit	24	53	36

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	2017	2016	2015
Total assets	202	183	121
Equity	163	139	86
Long-term debt	0	0	0
Short-term debt	39	44	34
Total debt	39	44	34

Financial ratios

5-year trend

EBITDA margin (of gross profit)

100.0 %

20152017

Equity ratio

80.8 %

Weak

Among the 40% lowest rated companies in the industry

20152017

Return on equity

14.7 %

Strong

Among the 30% highest rated companies in the industry

20152017

Net profit margin (of gross profit)

73.7 %

20152017

Asset turnover (of gross profit)

0.16×

20152017

Debt / equity

0.24×

Weak

Among the 40% lowest rated companies in the industry

20152017

Sector performance

22 of 28 ratios graded

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

Profitability

Return on equity (ROE)Strong

Among the 30% highest 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 strong

Among the 20% highest 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)Strong

Among the 30% highest 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 strong

Among the 10% highest rated companies in the industry

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

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.

Capacity ratioNot rated

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

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.

Liquidity

Current ratioAverage

Around the average of companies in the same 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 ratioAverage

Around the average of companies in the same 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 ratioStrong

Among the 30% 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 equityVery weak

Among the 20% lowest rated companies in the 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 ratioVery strong

Among the 10% highest rated companies in the industry

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

Debt & solvency

Solidity ratioWeak

Among the 40% lowest 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 ratioWeak

Among the 40% lowest 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 equityWeak

Among the 40% lowest rated companies in the industry

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

Liabilities to equityWeak

Among the 40% lowest rated companies in the industry

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

Income to debtAverage

Around the average of companies in the same industry

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

EBITDA to debtVery strong

Among the 10% highest rated companies in the industry

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

Interest coverageVery strong

Among the 10% highest rated companies in the industry

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

Interest rate on debtAverage

Around the average of companies in the same industry

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

Interest marginVery strong

Among the 20% highest 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 strong

Among the 20% highest rated companies in the industry

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

One-year change in debtStrong

Among the 30% 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 2017
Filed via CVR / Virk · Period 2017-01-01 – 2017-12-31
View PDF
Annual report 2016
Filed via CVR / Virk · Period 2016-01-01 – 2016-12-31
View PDF
Annual report 2015
Filed via CVR / Virk · Period 2014-07-01 – 2015-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (3)


MM Morten Munch-Andersen Management	Management	2014 – 2018
NM Niels Michael Hartoft-Nielsen Management	Management	2014 – 2018
JS Jens Sejer Holm Liquidator	Liquidator	2018 – 2018