|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
6.4% |
6.4% |
|
| Bankruptcy risk | | 3.8% |
2.7% |
3.0% |
2.7% |
4.3% |
2.7% |
10.7% |
10.5% |
|
| Credit score (0-100) | | 52 |
61 |
57 |
58 |
47 |
59 |
23 |
23 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 3,014 |
2,682 |
2,038 |
2,001 |
2,323 |
1,214 |
0.0 |
0.0 |
|
| EBITDA | | 139 |
335 |
208 |
290 |
-223 |
302 |
0.0 |
0.0 |
|
| EBIT | | 63.4 |
240 |
96.1 |
190 |
-323 |
236 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 48.1 |
226.9 |
87.4 |
155.5 |
-345.8 |
223.8 |
0.0 |
0.0 |
|
| Net earnings | | 27.8 |
193.7 |
65.9 |
109.1 |
-275.4 |
193.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 48.1 |
227 |
87.4 |
156 |
-346 |
224 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 299 |
330 |
218 |
258 |
158 |
93.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,006 |
1,200 |
1,065 |
1,175 |
899 |
1,092 |
1,012 |
1,012 |
|
| Interest-bearing liabilities | | 36.0 |
31.2 |
86.1 |
111 |
84.5 |
42.3 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,121 |
2,311 |
2,336 |
2,134 |
1,642 |
1,683 |
1,012 |
1,012 |
|
|
| Net Debt | | -124 |
-366 |
-903 |
-538 |
-283 |
-232 |
-1,012 |
-1,012 |
|
|
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 | | 3,014 |
2,682 |
2,038 |
2,001 |
2,323 |
1,214 |
0.0 |
0.0 |
|
| Gross profit growth | | 50.1% |
-11.0% |
-24.0% |
-1.8% |
16.1% |
-47.7% |
-100.0% |
0.0% |
|
| Employees | | 8 |
8 |
8 |
8 |
9 |
6 |
0 |
0 |
|
| Employee growth % | | 60.0% |
0.0% |
0.0% |
0.0% |
12.5% |
-33.3% |
-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) | | 2,121 |
2,311 |
2,336 |
2,134 |
1,642 |
1,683 |
1,012 |
1,012 |
|
| Balance sheet change% | | 38.4% |
9.0% |
1.1% |
-8.7% |
-23.0% |
2.5% |
-39.8% |
0.0% |
|
| Added value | | 139.4 |
334.9 |
208.4 |
290.1 |
-222.9 |
301.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 78 |
-65 |
-225 |
-60 |
-199 |
-131 |
-93 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
5.0 |
5.0 |
-1.0 |
1.0 |
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 (%) | | 2.1% |
8.9% |
4.7% |
9.5% |
-13.9% |
19.5% |
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 % | | 3.6% |
10.8% |
4.1% |
8.5% |
-17.1% |
14.2% |
0.0% |
0.0% |
|
| ROI % | | 6.4% |
21.0% |
8.0% |
15.6% |
-28.4% |
22.3% |
0.0% |
0.0% |
|
| ROE % | | 2.8% |
17.6% |
5.8% |
9.7% |
-26.6% |
19.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 47.4% |
51.9% |
45.6% |
55.1% |
54.8% |
64.9% |
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, % | | -88.8% |
-109.3% |
-433.4% |
-185.5% |
126.9% |
-77.0% |
0.0% |
0.0% |
|
| Gearing % | | 3.6% |
2.6% |
8.1% |
9.4% |
9.4% |
3.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 93.8% |
37.5% |
14.9% |
35.4% |
23.8% |
20.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.6 |
1.7 |
1.6 |
1.9 |
1.9 |
2.6 |
0.0 |
0.0 |
|
| Current Ratio | | 1.6 |
1.7 |
1.6 |
1.9 |
1.9 |
2.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 159.7 |
397.1 |
989.4 |
649.0 |
367.6 |
274.8 |
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 | | 663.6 |
828.1 |
800.7 |
869.5 |
693.7 |
925.4 |
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 | | 17 |
42 |
26 |
36 |
-25 |
50 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 17 |
42 |
26 |
36 |
-25 |
50 |
0 |
0 |
|
| EBIT / employee | | 8 |
30 |
12 |
24 |
-36 |
39 |
0 |
0 |
|
| Net earnings / employee | | 3 |
24 |
8 |
14 |
-31 |
32 |
0 |
0 |
|
|