| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.5% |
2.5% |
|
| Bankruptcy risk | | 0.0% |
7.9% |
4.2% |
7.0% |
7.8% |
2.7% |
8.6% |
8.5% |
|
| Credit score (0-100) | | 0 |
32 |
48 |
33 |
31 |
54 |
7 |
8 |
|
| Credit rating | | N/A |
B |
BB |
BB |
B |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
316 |
816 |
976 |
1,445 |
1,821 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
-16.0 |
178 |
135 |
79.3 |
524 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
-16.0 |
161 |
55.0 |
-63.1 |
365 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
-16.0 |
160.0 |
54.0 |
7.1 |
349.6 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
-13.0 |
128.0 |
59.0 |
12.2 |
281.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
-16.0 |
160 |
54.0 |
7.1 |
350 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
266 |
393 |
558 |
618 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
37.0 |
165 |
224 |
236 |
517 |
467 |
467 |
|
| Interest-bearing liabilities | | 0.0 |
180 |
326 |
494 |
841 |
793 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
333 |
815 |
1,471 |
1,921 |
2,036 |
467 |
467 |
|
|
| Net Debt | | 0.0 |
34.0 |
199 |
393 |
752 |
793 |
-387 |
-387 |
|
|
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 | | 0.0 |
316 |
816 |
976 |
1,445 |
1,821 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
158.2% |
19.6% |
48.1% |
26.0% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
3 |
4 |
4 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
33.3% |
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) | | 0 |
333 |
815 |
1,471 |
1,921 |
2,036 |
467 |
467 |
|
| Balance sheet change% | | 0.0% |
0.0% |
144.7% |
80.5% |
30.6% |
6.0% |
-77.0% |
0.0% |
|
| Added value | | 0.0 |
-16.0 |
178.0 |
135.0 |
16.9 |
524.1 |
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 |
349 |
47 |
12 |
-108 |
-618 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
-1.0 |
1.0 |
2.0 |
-1.0 |
1.0 |
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 (%) | | 0.0% |
-5.1% |
19.7% |
5.6% |
-4.4% |
20.1% |
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 % | | 0.0% |
-4.8% |
28.0% |
4.8% |
0.7% |
18.6% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
-7.4% |
44.7% |
9.0% |
1.4% |
30.8% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
-35.1% |
126.7% |
30.3% |
5.3% |
74.6% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
11.1% |
20.5% |
15.2% |
12.3% |
25.4% |
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, % | | 0.0% |
-212.5% |
111.8% |
291.1% |
947.3% |
151.3% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
486.5% |
197.6% |
220.5% |
356.0% |
153.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.4% |
0.2% |
0.8% |
2.3% |
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 | | 0.0 |
37.0 |
-204.0 |
-277.0 |
-426.4 |
-180.7 |
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 |
45 |
4 |
131 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
45 |
20 |
131 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
18 |
-16 |
91 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
20 |
3 |
70 |
0 |
0 |
|