| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
| Bankruptcy risk | | 9.8% |
8.2% |
9.5% |
7.3% |
7.6% |
4.6% |
13.0% |
12.7% |
|
| Credit score (0-100) | | 26 |
31 |
26 |
32 |
31 |
40 |
3 |
3 |
|
| Credit rating | | B |
B |
B |
BB |
BB |
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 | | 783 |
308 |
475 |
910 |
467 |
770 |
0.0 |
0.0 |
|
| EBITDA | | 158 |
16.1 |
-11.4 |
263 |
33.2 |
236 |
0.0 |
0.0 |
|
| EBIT | | 158 |
16.1 |
-11.4 |
263 |
33.2 |
236 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 158.2 |
15.8 |
-12.4 |
256.1 |
31.9 |
234.4 |
0.0 |
0.0 |
|
| Net earnings | | 120.4 |
11.4 |
-12.4 |
197.4 |
22.3 |
179.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 158 |
15.8 |
-12.4 |
256 |
31.9 |
234 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 170 |
128 |
115 |
163 |
185 |
365 |
240 |
240 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
2.7 |
0.0 |
0.0 |
46.4 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 293 |
216 |
336 |
374 |
264 |
604 |
240 |
240 |
|
|
| Net Debt | | -266 |
-123 |
-234 |
-250 |
-209 |
-250 |
-240 |
-240 |
|
|
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 | | 783 |
308 |
475 |
910 |
467 |
770 |
0.0 |
0.0 |
|
| Gross profit growth | | 37.3% |
-60.6% |
54.1% |
91.5% |
-48.6% |
64.8% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 293 |
216 |
336 |
374 |
264 |
604 |
240 |
240 |
|
| Balance sheet change% | | 32.1% |
-26.3% |
55.6% |
11.3% |
-29.2% |
128.3% |
-60.3% |
0.0% |
|
| Added value | | 158.2 |
16.1 |
-11.4 |
262.8 |
33.2 |
235.9 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
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 (%) | | 20.2% |
5.2% |
-2.4% |
28.9% |
7.1% |
30.6% |
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 % | | 61.5% |
6.3% |
-4.1% |
74.1% |
10.4% |
54.4% |
0.0% |
0.0% |
|
| ROI % | | 109.0% |
10.8% |
-9.3% |
187.3% |
19.1% |
79.2% |
0.0% |
0.0% |
|
| ROE % | | 83.0% |
7.6% |
-10.2% |
142.0% |
12.8% |
65.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 58.2% |
59.2% |
34.4% |
43.6% |
70.0% |
60.4% |
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, % | | -168.1% |
-766.2% |
2,055.5% |
-95.2% |
-629.6% |
-105.9% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
2.3% |
0.0% |
0.0% |
12.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
73.3% |
505.2% |
0.0% |
7.0% |
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 | | 170.3 |
127.7 |
115.3 |
162.7 |
185.0 |
364.6 |
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 |
0 |
0 |
236 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
236 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
236 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
180 |
0 |
0 |
|