 | Bankruptcy risk for industry | | 5.8% |
5.8% |
5.8% |
5.8% |
5.8% |
5.8% |
5.8% |
5.8% |
|
 | Bankruptcy risk | | 14.3% |
12.2% |
8.6% |
10.8% |
10.2% |
13.0% |
16.6% |
16.2% |
|
 | Credit score (0-100) | | 16 |
19 |
27 |
22 |
23 |
18 |
11 |
11 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
BB |
BB |
BB |
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 | | 15.6 |
49.3 |
161 |
58.0 |
61.8 |
57.0 |
0.0 |
0.0 |
|
 | EBITDA | | 15.6 |
49.3 |
161 |
58.0 |
61.8 |
57.0 |
0.0 |
0.0 |
|
 | EBIT | | 15.6 |
49.3 |
161 |
58.0 |
61.8 |
57.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -8.3 |
22.0 |
128.3 |
36.0 |
31.2 |
26.7 |
0.0 |
0.0 |
|
 | Net earnings | | -7.0 |
17.2 |
100.1 |
28.1 |
24.3 |
20.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -8.3 |
22.0 |
128 |
36.0 |
31.2 |
26.7 |
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 | | 45.1 |
62.2 |
162 |
190 |
215 |
236 |
136 |
136 |
|
 | Interest-bearing liabilities | | 579 |
621 |
440 |
416 |
484 |
507 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 721 |
888 |
1,060 |
1,153 |
1,022 |
886 |
136 |
136 |
|
|
 | Net Debt | | 444 |
435 |
125 |
277 |
268 |
450 |
-136 |
-136 |
|
|
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 | | 15.6 |
49.3 |
161 |
58.0 |
61.8 |
57.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
216.8% |
227.2% |
-64.0% |
6.6% |
-7.9% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 721 |
888 |
1,060 |
1,153 |
1,022 |
886 |
136 |
136 |
|
 | Balance sheet change% | | 29.8% |
23.2% |
19.3% |
8.8% |
-11.3% |
-13.3% |
-84.7% |
0.0% |
|
 | Added value | | 15.6 |
49.3 |
161.3 |
58.0 |
61.8 |
57.0 |
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 | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 2.4% |
6.1% |
16.6% |
5.2% |
5.7% |
6.0% |
0.0% |
0.0% |
|
 | ROI % | | 3.1% |
7.5% |
25.1% |
9.6% |
9.5% |
8.0% |
0.0% |
0.0% |
|
 | ROE % | | -14.4% |
32.0% |
89.1% |
15.9% |
12.0% |
9.3% |
0.0% |
0.0% |
|
 | Equity ratio % | | 6.3% |
7.0% |
15.3% |
16.5% |
21.0% |
26.6% |
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, % | | 2,856.3% |
883.5% |
77.5% |
477.4% |
433.8% |
789.3% |
0.0% |
0.0% |
|
 | Gearing % | | 1,283.4% |
997.0% |
271.3% |
218.7% |
225.6% |
215.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.2% |
4.6% |
6.2% |
5.1% |
6.8% |
6.2% |
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 | | 45.1 |
62.2 |
162.3 |
190.4 |
214.7 |
235.6 |
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 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|