|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.9% |
2.9% |
|
| Bankruptcy risk | | 8.3% |
5.1% |
16.6% |
6.2% |
9.3% |
7.6% |
18.1% |
18.1% |
|
| Credit score (0-100) | | 31 |
44 |
10 |
36 |
26 |
31 |
8 |
8 |
|
| Credit rating | | BB |
BBB |
BB |
BBB |
BB |
BB |
B |
B |
|
| 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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 1,381 |
1,551 |
1,302 |
1,535 |
1,564 |
1,634 |
0.0 |
0.0 |
|
| EBITDA | | 142 |
254 |
-243 |
240 |
82.4 |
58.3 |
0.0 |
0.0 |
|
| EBIT | | 28.5 |
140 |
-357 |
182 |
23.6 |
3.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 19.6 |
75.8 |
-394.4 |
212.3 |
13.3 |
-4.7 |
0.0 |
0.0 |
|
| Net earnings | | 14.5 |
59.1 |
-321.0 |
172.2 |
-8.2 |
-4.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 19.6 |
75.8 |
-394 |
212 |
13.3 |
-4.7 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 943 |
829 |
715 |
550 |
491 |
437 |
0.0 |
0.0 |
|
| Shareholders equity total | | 247 |
306 |
-14.6 |
158 |
72.4 |
67.7 |
-12.3 |
-12.3 |
|
| Interest-bearing liabilities | | 155 |
50.7 |
14.2 |
0.0 |
0.0 |
0.0 |
12.3 |
12.3 |
|
| Balance sheet total (assets) | | 1,257 |
1,269 |
1,506 |
1,604 |
1,238 |
1,125 |
0.0 |
0.0 |
|
|
| Net Debt | | 147 |
-64.5 |
-305 |
-641 |
-339 |
-380 |
12.3 |
12.3 |
|
|
See the entire balance sheet |
1000.0
|
| 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 | | 1,381 |
1,551 |
1,302 |
1,535 |
1,564 |
1,634 |
0.0 |
0.0 |
|
| Gross profit growth | | 9.2% |
12.2% |
-16.0% |
17.9% |
1.9% |
4.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
4 |
4 |
4 |
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) | | 1,257 |
1,269 |
1,506 |
1,604 |
1,238 |
1,125 |
0 |
0 |
|
| Balance sheet change% | | -19.7% |
1.0% |
18.7% |
6.5% |
-22.8% |
-9.1% |
-100.0% |
0.0% |
|
| Added value | | 142.3 |
253.6 |
-243.1 |
240.3 |
82.4 |
58.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -206 |
-228 |
-228 |
-224 |
-118 |
-109 |
-437 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
3.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
0.0 |
0.0 |
|
1000.0
| 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 (%) | | 2.1% |
9.0% |
-27.4% |
11.8% |
1.5% |
0.2% |
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 % | | 3.0% |
11.3% |
-25.1% |
12.5% |
2.2% |
1.1% |
0.0% |
0.0% |
|
| ROI % | | 6.7% |
36.9% |
-182.6% |
226.7% |
26.8% |
18.1% |
0.0% |
0.0% |
|
| ROE % | | 6.0% |
21.4% |
-35.4% |
20.7% |
-7.1% |
-6.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 19.7% |
24.1% |
-1.0% |
9.8% |
5.8% |
6.0% |
-100.0% |
-100.0% |
|
| 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, % | | 103.5% |
-25.4% |
125.7% |
-266.8% |
-411.0% |
-651.2% |
0.0% |
0.0% |
|
| Gearing % | | 62.6% |
16.5% |
-97.5% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 5.9% |
65.6% |
137.3% |
-246.1% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.3 |
0.4 |
0.5 |
0.7 |
0.6 |
0.6 |
0.0 |
0.0 |
|
| Current Ratio | | 0.3 |
0.5 |
0.5 |
0.7 |
0.6 |
0.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 7.6 |
115.2 |
319.7 |
641.0 |
338.7 |
379.8 |
0.0 |
0.0 |
|
1000.0
| 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 | | -690.5 |
-510.6 |
-734.8 |
-392.4 |
-418.8 |
-368.9 |
-6.1 |
-6.1 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
0 |
60 |
21 |
15 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
60 |
21 |
15 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
45 |
6 |
1 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
43 |
-2 |
-1 |
0 |
0 |
|
|