XPLY ApS

APSBankrupt

CVR 36457945Centervej 46, 3600 FrederikssundCombined facilities support activities· NACE 8110Est. 2014 · 11 years old1 employees

Overview

XPLY ApS is a Danish APS based in Frederikssund, operating in the Combined facilities support activities sector. Incorporated in 2014, the company has 1 employee and reported a gross profit of DKK 618.3k in its latest annual filing.

Gross profit 2017

618.3K DKK

+56% vs 2016

EBITDA margin (of gross profit)

100.0 %

+104% vs 2016

Net profit 2017

448K DKK

+101% vs 2016

Key ratios

See full ratios →

76.3 %

Strong

Among the 30% highest rated companies in the industry

20162017

3.9×

Strong

Among the 30% highest rated companies in the industry

20162017

47.4 %

Very strong

Among the 10% highest rated companies in the industry

20162017

EBITDA — year on year

DKK thousands

Key figures

Annual report 2017

Gross profit	618.3K DKK	+56%
EBITDA	618.3K DKK	+104%
Net profit	448K DKK	+101%
Total assets	944.2K DKK	+165%
Equity	720.9K DKK	+164%
Employees	1	—

Financial development

In its most recent annual report (2017), XPLY ApS reported a gross profit of DKK 618.3k, an increase of 56% on the year before. The figures on this page draw on 2 annual filings covering 2016 to 2017. The bottom line showed a net profit of DKK 448.0k, and the EBITDA margin stood at 100%.

At the end of 2017, equity financed 76.3% of the balance sheet, and current assets covered short-term debt 3.9 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2017	2016
Gross profit	618	398
Staff expenses	-0	-95
EBITDA	618	303
Depreciation & amort.	-36	-30
EBIT	582	273
Net financials	0	17
Profit before tax	582	290
Tax	134	67
Net profit	448	223

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
Total assets	944	356
Equity	721	273
Long-term debt	0	0
Short-term debt	223	82
Total debt	223	82

Financial ratios

5-year trend

EBITDA margin (of gross profit)

100.0 %

20162017

Equity ratio

76.3 %

Strong

Among the 30% highest rated companies in the industry

20162017

Return on equity

62.1 %

Very strong

Among the 20% highest rated companies in the industry

20162017

Net profit margin (of gross profit)

72.5 %

20162017

Asset turnover (of gross profit)

0.65×

20162017

Debt / equity

0.31×

Strong

Among the 30% highest rated companies in the industry

20162017

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)Very strong

Among the 20% 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 10% 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)Very strong

Among the 20% 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.

Capacity ratioVery strong

Among the 10% highest 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 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 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 capitalAverage

Around the average of companies in the same 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 ratioStrong

Among the 40% highest rated companies in the industry

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

Debt & solvency

Solidity ratioStrong

Among the 30% 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 equityStrong

Among the 30% highest rated companies in the industry

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

Liabilities to equityStrong

Among the 30% highest rated companies in the industry

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

Income to debtVery strong

Among the 10% highest rated companies in the 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 rate on debtVery strong

Among the 10% highest rated companies in the industry

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

Interest marginVery strong

Among the 10% 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.

Interest coverageNot rated

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

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

Efficiency & development

Equity to contributed capitalStrong

Among the 30% highest 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 10% highest rated companies in the industry

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

One-year change in debtVery weak

Among the 10% lowest 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 2016-06-01 – 2017-05-31
View PDF
Annual report 2016
Filed via CVR / Virk · Period 2014-12-08 – 2016-05-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (3)


MM Michelle Maya Simone Sinkbæk Hansen Management	Management	2014 – 2015
TH Tom Hansen Chief Executive Officer	Chief Executive Officer	2016 – 2019
LB Lene Bente Hansen Management	Management	2015 – 2016

Board of directors

Non-executive oversight

No data on file.

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
Tom Hansen	Individual	100%	100%	2016
Lene Bente Hansen	Individual	100%	100%	2015

Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.

One in three Danish companies experiences fraud

Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.

See the fraud module

Related companies

Company hierarchy

No registered parent or subsidiaries

Board network connections

Board members of XPLY ApS also hold positions in 3 other companies.

Person	Role here	Other companies
Lene Bente Hansen	Management	2 companies
Tom Hansen	Chief Executive Officer	1 company

Frequently asked questions

What is the CVR number of XPLY ApS?

XPLY ApS is registered with CVR / Virk under CVR 36457945.

What is the gross profit of XPLY ApS?

XPLY ApS reported a gross profit of DKK 618.3k in 2017.

How many employees does XPLY ApS have?

XPLY ApS employs 1 people as of the latest annual report.

Where is XPLY ApS headquartered?

XPLY ApS's registered address is Centervej 46.