|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.8% |
|
| Bankruptcy risk | | 2.9% |
2.6% |
2.5% |
1.8% |
1.3% |
1.9% |
11.1% |
12.6% |
|
| Credit score (0-100) | | 60 |
63 |
64 |
70 |
78 |
69 |
21 |
4 |
|
| Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
1.0 |
37.2 |
0.4 |
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 | | 1,930 |
1,653 |
1,687 |
2,218 |
2,297 |
1,887 |
0.0 |
0.0 |
|
| EBITDA | | 407 |
213 |
157 |
715 |
573 |
208 |
0.0 |
0.0 |
|
| EBIT | | 305 |
109 |
102 |
682 |
533 |
149 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 294.0 |
96.0 |
95.0 |
676.0 |
508.0 |
125.8 |
0.0 |
0.0 |
|
| Net earnings | | 229.0 |
75.0 |
74.0 |
525.0 |
397.0 |
97.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 294 |
96.0 |
95.0 |
676 |
508 |
126 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 110 |
95.0 |
63.0 |
50.0 |
250 |
265 |
0.0 |
0.0 |
|
| Shareholders equity total | | 370 |
445 |
518 |
1,044 |
1,341 |
1,317 |
1,005 |
1,005 |
|
| Interest-bearing liabilities | | 273 |
39.0 |
61.0 |
29.0 |
7.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,242 |
970 |
1,030 |
2,002 |
1,986 |
1,986 |
1,005 |
1,005 |
|
|
| Net Debt | | -223 |
-333 |
-231 |
-1,233 |
-863 |
-813 |
-1,005 |
-1,005 |
|
|
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 | | 1,930 |
1,653 |
1,687 |
2,218 |
2,297 |
1,887 |
0.0 |
0.0 |
|
| Gross profit growth | | 29.6% |
-14.4% |
2.1% |
31.5% |
3.6% |
-17.9% |
-100.0% |
0.0% |
|
| Employees | | 0 |
4 |
4 |
4 |
4 |
4 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
4.8% |
-13.8% |
20.8% |
3.0% |
-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) | | 1,242 |
970 |
1,030 |
2,002 |
1,986 |
1,986 |
1,005 |
1,005 |
|
| Balance sheet change% | | 50.2% |
-21.9% |
6.2% |
94.4% |
-0.8% |
0.0% |
-49.4% |
0.0% |
|
| Added value | | 305.0 |
109.0 |
102.0 |
682.0 |
533.0 |
149.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -155 |
-191 |
-111 |
-46 |
160 |
-43 |
-265 |
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 |
4.0 |
5.0 |
5.0 |
5.0 |
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 (%) | | 15.8% |
6.6% |
6.0% |
30.7% |
23.2% |
7.9% |
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 % | | 29.5% |
9.9% |
10.2% |
45.0% |
26.7% |
7.5% |
0.0% |
0.0% |
|
| ROI % | | 55.3% |
19.0% |
19.0% |
82.5% |
43.8% |
11.1% |
0.0% |
0.0% |
|
| ROE % | | 89.6% |
18.4% |
15.4% |
67.2% |
33.3% |
7.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 29.8% |
45.9% |
50.3% |
52.1% |
67.5% |
66.3% |
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, % | | -54.8% |
-156.3% |
-147.1% |
-172.4% |
-150.6% |
-391.6% |
0.0% |
0.0% |
|
| Gearing % | | 73.8% |
8.8% |
11.8% |
2.8% |
0.5% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.8% |
8.3% |
14.0% |
13.3% |
138.9% |
664.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.8 |
1.0 |
1.2 |
1.7 |
1.8 |
1.5 |
0.0 |
0.0 |
|
| Current Ratio | | 1.2 |
1.6 |
1.9 |
2.0 |
2.8 |
2.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 496.0 |
372.0 |
292.0 |
1,262.0 |
870.0 |
813.2 |
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 | | 174.0 |
335.0 |
456.0 |
994.0 |
1,106.0 |
1,052.2 |
0.0 |
0.0 |
|
| 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 |
27 |
24 |
189 |
122 |
33 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
53 |
37 |
198 |
131 |
46 |
0 |
0 |
|
| EBIT / employee | | 0 |
27 |
24 |
189 |
122 |
33 |
0 |
0 |
|
| Net earnings / employee | | 0 |
19 |
18 |
145 |
91 |
22 |
0 |
0 |
|
|