| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.3% |
|
| Bankruptcy risk | | 1.8% |
1.0% |
1.0% |
1.0% |
1.0% |
2.3% |
5.9% |
4.5% |
|
| Credit score (0-100) | | 73 |
88 |
88 |
86 |
85 |
64 |
39 |
20 |
|
| Credit rating | | BBB |
A |
A |
A |
A |
BBB |
BB |
BB |
|
| Credit limit (mDKK) | | 0.0 |
2.1 |
1.7 |
1.7 |
1.8 |
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 |
34 |
34 |
34 |
|
| Gross profit | | 20.3 |
43.0 |
38.5 |
34.3 |
34.2 |
23.4 |
0.0 |
0.0 |
|
| EBITDA | | 4.3 |
22.3 |
11.6 |
12.5 |
11.8 |
-0.5 |
0.0 |
0.0 |
|
| EBIT | | 2.9 |
19.8 |
9.4 |
10.5 |
9.8 |
-2.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 2.9 |
20.3 |
9.4 |
10.5 |
9.7 |
-2.6 |
0.0 |
0.0 |
|
| Net earnings | | 2.2 |
15.8 |
7.3 |
8.2 |
7.6 |
-2.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 2.9 |
20.3 |
9.4 |
10.5 |
9.7 |
-2.6 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.3 |
0.4 |
0.3 |
0.2 |
0.3 |
3.8 |
0.0 |
0.0 |
|
| Shareholders equity total | | 4.3 |
20.1 |
12.4 |
13.6 |
16.2 |
13.8 |
13.1 |
13.1 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 17.8 |
33.4 |
21.5 |
23.2 |
20.5 |
18.6 |
13.1 |
13.1 |
|
|
| Net Debt | | -0.5 |
-2.3 |
-5.5 |
-10.1 |
-9.8 |
-5.4 |
-10.8 |
-10.8 |
|
|
See the entire balance sheet |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
34 |
34 |
34 |
|
| Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | 20.3 |
43.0 |
38.5 |
34.3 |
34.2 |
23.4 |
0.0 |
0.0 |
|
| Gross profit growth | | 53.2% |
111.5% |
-10.5% |
-10.8% |
-0.3% |
-31.6% |
-100.0% |
0.0% |
|
| Employees | | 8 |
8 |
11 |
11 |
12 |
14 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
37.5% |
0.0% |
9.1% |
16.7% |
-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) | | 18 |
33 |
22 |
23 |
21 |
19 |
13 |
13 |
|
| Balance sheet change% | | 147.3% |
87.7% |
-35.5% |
7.8% |
-11.5% |
-9.7% |
-29.6% |
0.0% |
|
| Added value | | 2.9 |
19.8 |
9.4 |
10.5 |
9.8 |
-2.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-6.6% |
0.0% |
0.0% |
|
| Investments | | 5 |
-2 |
-4 |
-4 |
-4 |
0 |
-4 |
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 |
-1.0 |
0.0 |
0.0 |
|
| EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-1.5% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-6.6% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 14.4% |
46.2% |
24.5% |
30.7% |
28.7% |
-9.7% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-7.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-1.9% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-7.7% |
0.0% |
0.0% |
|
| ROA % | | 23.4% |
79.4% |
34.4% |
47.1% |
44.9% |
-11.6% |
0.0% |
0.0% |
|
| ROI % | | 74.8% |
147.1% |
52.1% |
73.1% |
61.9% |
-13.6% |
0.0% |
0.0% |
|
| ROE % | | 72.5% |
129.3% |
44.9% |
62.7% |
51.0% |
-16.1% |
0.0% |
0.0% |
|
| Equity ratio % | | 29.1% |
60.3% |
57.7% |
58.5% |
78.7% |
74.2% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
12.4% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-9.4% |
-31.6% |
-31.6% |
|
| Net int. bear. debt to EBITDA, % | | -11.7% |
-10.3% |
-47.8% |
-80.6% |
-83.5% |
1,046.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
14.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
36.1% |
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% |
35.5% |
31.6% |
31.6% |
|
| Net working capital | | -3.9 |
12.2 |
6.1 |
8.8 |
12.8 |
9.9 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
29.0% |
0.0% |
0.0% |
|
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
2 |
0 |
0 |
|
| Added value / employee | | 0 |
2 |
1 |
1 |
1 |
-0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 1 |
3 |
1 |
1 |
1 |
-0 |
0 |
0 |
|
| EBIT / employee | | 0 |
2 |
1 |
1 |
1 |
-0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
2 |
1 |
1 |
1 |
-0 |
0 |
0 |
|