| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.0% |
0.5% |
|
| Bankruptcy risk | | 6.7% |
11.9% |
9.2% |
6.8% |
3.9% |
6.4% |
13.3% |
5.4% |
|
| Credit score (0-100) | | 38 |
21 |
28 |
35 |
49 |
36 |
2 |
2 |
|
| Credit rating | | BB |
B |
B |
BB |
BB |
BB |
B |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 487 |
473 |
393 |
262 |
322 |
451 |
0.0 |
0.0 |
|
| EBITDA | | 182 |
-124 |
87.4 |
-40.5 |
14.8 |
44.3 |
0.0 |
0.0 |
|
| EBIT | | 182 |
-124 |
87.4 |
-40.5 |
14.8 |
44.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 177.9 |
-125.6 |
86.2 |
-25.6 |
176.1 |
-84.8 |
0.0 |
0.0 |
|
| Net earnings | | 140.3 |
-123.6 |
86.2 |
-25.6 |
151.1 |
-85.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 178 |
-126 |
86.2 |
-25.6 |
176 |
-84.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 877 |
753 |
840 |
814 |
965 |
879 |
829 |
829 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
30.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 938 |
1,020 |
1,018 |
1,020 |
1,221 |
1,213 |
829 |
829 |
|
|
| Net Debt | | -810 |
-101 |
-339 |
-996 |
-1,166 |
-1,168 |
-829 |
-829 |
|
|
See the entire balance sheet |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | 487 |
473 |
393 |
262 |
322 |
451 |
0.0 |
0.0 |
|
| Gross profit growth | | -27.3% |
-2.8% |
-16.9% |
-33.3% |
22.6% |
40.1% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 938 |
1,020 |
1,018 |
1,020 |
1,221 |
1,213 |
829 |
829 |
|
| Balance sheet change% | | -4.4% |
8.8% |
-0.2% |
0.2% |
19.7% |
-0.7% |
-31.6% |
0.0% |
|
| Added value | | 181.9 |
-124.4 |
87.4 |
-40.5 |
14.8 |
44.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
-1.0 |
1.0 |
-1.0 |
1.0 |
2.0 |
0.0 |
0.0 |
|
| EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 37.4% |
-26.3% |
22.2% |
-15.4% |
4.6% |
9.8% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | 19.0% |
-12.7% |
8.6% |
-2.2% |
15.9% |
13.5% |
0.0% |
0.0% |
|
| ROI % | | 21.8% |
-15.3% |
11.0% |
-2.7% |
19.6% |
-8.1% |
0.0% |
0.0% |
|
| ROE % | | 16.8% |
-15.2% |
10.8% |
-3.1% |
17.0% |
-9.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 93.5% |
73.9% |
82.5% |
79.8% |
79.0% |
72.5% |
100.0% |
50.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | -445.2% |
81.0% |
-388.4% |
2,460.9% |
-7,888.9% |
-2,636.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
3.1% |
0.0% |
0.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
9.8% |
59.0% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 877.0 |
753.4 |
839.5 |
97.3 |
-161.8 |
-123.0 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
0 |
0 |
0 |
44 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
44 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
44 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
-86 |
0 |
0 |
|