|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 10.5% |
6.9% |
9.5% |
9.4% |
9.9% |
9.6% |
12.8% |
12.8% |
|
 | Credit score (0-100) | | 25 |
35 |
24 |
25 |
24 |
26 |
18 |
18 |
|
 | Credit rating | | BB |
BBB |
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 |
1000.0
|
 | Net sales | | 1,962 |
2,857 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 220 |
462 |
328 |
334 |
263 |
586 |
0.0 |
0.0 |
|
 | EBITDA | | -108 |
207 |
153 |
200 |
41.0 |
176 |
0.0 |
0.0 |
|
 | EBIT | | -108 |
207 |
153 |
200 |
41.0 |
176 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -80.0 |
212.0 |
156.0 |
206.0 |
72.0 |
210.0 |
0.0 |
0.0 |
|
 | Net earnings | | 15.0 |
144.0 |
156.0 |
160.0 |
57.0 |
202.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -80.0 |
213 |
156 |
206 |
72.0 |
210 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,085 |
1,230 |
1,386 |
1,545 |
1,603 |
1,805 |
1,305 |
1,305 |
|
 | Interest-bearing liabilities | | 0.0 |
142 |
26.0 |
1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,103 |
1,571 |
1,412 |
1,765 |
1,654 |
1,835 |
1,305 |
1,305 |
|
|
 | Net Debt | | -486 |
-306 |
-813 |
-801 |
-439 |
-1,284 |
-1,305 |
-1,305 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 1,962 |
2,857 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | -17.6% |
45.6% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 220 |
462 |
328 |
334 |
263 |
586 |
0.0 |
0.0 |
|
 | Gross profit growth | | -20.0% |
110.0% |
-29.0% |
1.8% |
-21.3% |
122.8% |
-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) | | 1,103 |
1,571 |
1,412 |
1,765 |
1,654 |
1,835 |
1,305 |
1,305 |
|
 | Balance sheet change% | | -44.6% |
42.4% |
-10.1% |
25.0% |
-6.3% |
10.9% |
-28.9% |
0.0% |
|
 | Added value | | -108.0 |
207.0 |
153.0 |
200.0 |
41.0 |
176.0 |
0.0 |
0.0 |
|
 | Added value % | | -5.5% |
7.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | -1.0 |
1.0 |
-1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | -5.5% |
7.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | -5.5% |
7.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | -49.1% |
44.8% |
46.6% |
59.9% |
15.6% |
30.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.8% |
5.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.8% |
5.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | -4.1% |
7.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | -5.2% |
16.0% |
10.7% |
13.3% |
4.3% |
12.0% |
0.0% |
0.0% |
|
 | ROI % | | -5.2% |
17.4% |
11.5% |
14.3% |
4.6% |
12.3% |
0.0% |
0.0% |
|
 | ROE % | | 1.4% |
12.4% |
11.9% |
10.9% |
3.6% |
11.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.4% |
78.3% |
98.2% |
87.5% |
96.9% |
98.4% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.9% |
11.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | -23.9% |
-3.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | 450.0% |
-147.8% |
-531.4% |
-400.5% |
-1,070.7% |
-729.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
11.5% |
1.9% |
0.1% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
1.4% |
4.8% |
37.0% |
200.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 61.3 |
4.6 |
54.3 |
8.0 |
32.4 |
61.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 61.3 |
4.6 |
54.3 |
8.0 |
32.4 |
61.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 486.0 |
448.0 |
839.0 |
802.0 |
439.0 |
1,284.0 |
0.0 |
0.0 |
|
1000.0
 | Trade debtors turnover (days) | | 99.2 |
143.3 |
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 % | | 56.2% |
55.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 1,085.0 |
1,230.0 |
1,386.0 |
1,545.0 |
1,603.0 |
1,805.0 |
0.0 |
0.0 |
|
 | Net working capital % | | 55.3% |
43.1% |
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 |
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 |
|
|