| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.5% |
5.5% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
4.5% |
3.2% |
8.0% |
3.1% |
13.1% |
12.8% |
|
| Credit score (0-100) | | 0 |
0 |
47 |
54 |
30 |
55 |
18 |
18 |
|
| Credit rating | | N/A |
N/A |
BBB |
BBB |
BB |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
0.0 |
770 |
1,404 |
1,174 |
1,553 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
178 |
487 |
-198 |
392 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
108 |
385 |
-328 |
245 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
91.0 |
366.0 |
-347.0 |
234.3 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
71.0 |
286.0 |
-271.0 |
182.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
91.0 |
366 |
-347 |
234 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
257 |
342 |
337 |
278 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
110 |
396 |
125 |
307 |
267 |
267 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
433 |
360 |
235 |
247 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
881 |
1,234 |
699 |
1,104 |
267 |
267 |
|
|
| Net Debt | | 0.0 |
0.0 |
-130 |
-465 |
-34.0 |
-506 |
-261 |
-261 |
|
|
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 |
0.0 |
770 |
1,404 |
1,174 |
1,553 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
82.3% |
-16.4% |
32.3% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
4 |
4 |
5 |
4 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
25.0% |
-20.0% |
-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 |
0 |
881 |
1,234 |
699 |
1,104 |
267 |
267 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
40.1% |
-43.4% |
57.9% |
-75.8% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
108.0 |
385.0 |
-328.0 |
245.4 |
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 |
211 |
-23 |
-141 |
-211 |
-278 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
0.0 |
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% |
0.0% |
14.0% |
27.4% |
-27.9% |
15.8% |
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% |
0.0% |
12.3% |
36.4% |
-33.9% |
27.2% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
19.2% |
55.9% |
-55.8% |
51.7% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
64.5% |
113.0% |
-104.0% |
84.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
12.5% |
32.1% |
17.9% |
27.8% |
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% |
0.0% |
-73.0% |
-95.5% |
17.2% |
-129.0% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
393.6% |
90.9% |
187.9% |
80.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
7.9% |
4.8% |
6.4% |
4.6% |
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 |
0.0 |
-42.0 |
164.0 |
-248.0 |
33.8 |
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 |
27 |
96 |
-66 |
61 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
45 |
122 |
-40 |
98 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
27 |
96 |
-66 |
61 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
18 |
72 |
-54 |
46 |
0 |
0 |
|