|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.1% |
1.1% |
|
| Bankruptcy risk | | 2.0% |
2.3% |
2.4% |
2.2% |
1.7% |
1.8% |
13.0% |
12.8% |
|
| Credit score (0-100) | | 70 |
66 |
63 |
64 |
73 |
70 |
3 |
3 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.1 |
0.0 |
0.0 |
0.0 |
0.5 |
0.1 |
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 | | 255 |
390 |
284 |
267 |
270 |
255 |
0.0 |
0.0 |
|
| EBITDA | | 255 |
241 |
272 |
267 |
270 |
252 |
0.0 |
0.0 |
|
| EBIT | | 175 |
158 |
182 |
168 |
167 |
148 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 63.7 |
22.6 |
31.6 |
-11.7 |
-18.5 |
-82.1 |
0.0 |
0.0 |
|
| Net earnings | | 49.6 |
17.6 |
24.7 |
-9.1 |
-13.4 |
-64.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 63.7 |
22.6 |
31.6 |
-11.7 |
-18.5 |
-82.1 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 4,463 |
5,300 |
5,331 |
6,214 |
6,124 |
6,489 |
0.0 |
0.0 |
|
| Shareholders equity total | | 248 |
265 |
290 |
281 |
267 |
203 |
123 |
123 |
|
| Interest-bearing liabilities | | 4,063 |
4,851 |
4,804 |
5,643 |
5,663 |
6,052 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,572 |
5,431 |
5,392 |
6,257 |
6,208 |
6,533 |
123 |
123 |
|
|
| Net Debt | | 4,013 |
4,801 |
4,764 |
5,627 |
5,594 |
6,023 |
-123 |
-123 |
|
|
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 | | 255 |
390 |
284 |
267 |
270 |
255 |
0.0 |
0.0 |
|
| Gross profit growth | | 57.4% |
52.6% |
-27.0% |
-5.9% |
1.0% |
-5.5% |
-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) | | 4,572 |
5,431 |
5,392 |
6,257 |
6,208 |
6,533 |
123 |
123 |
|
| Balance sheet change% | | 20.9% |
18.8% |
-0.7% |
16.0% |
-0.8% |
5.2% |
-98.1% |
0.0% |
|
| Added value | | 174.7 |
158.1 |
182.4 |
167.7 |
166.7 |
147.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 1,171 |
754 |
-59 |
783 |
-193 |
261 |
-6,489 |
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 |
5.0 |
5.0 |
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 (%) | | 68.4% |
40.6% |
64.1% |
62.7% |
61.7% |
57.9% |
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 % | | 4.2% |
3.2% |
3.4% |
2.9% |
2.7% |
2.3% |
0.0% |
0.0% |
|
| ROI % | | 4.3% |
3.3% |
3.5% |
3.0% |
2.7% |
2.4% |
0.0% |
0.0% |
|
| ROE % | | 22.3% |
6.9% |
8.9% |
-3.2% |
-4.9% |
-27.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 5.4% |
4.9% |
5.4% |
4.5% |
4.3% |
3.1% |
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, % | | 1,571.2% |
1,991.5% |
1,748.7% |
2,103.9% |
2,070.3% |
2,391.9% |
0.0% |
0.0% |
|
| Gearing % | | 1,641.3% |
1,829.5% |
1,657.4% |
2,010.0% |
2,118.0% |
2,976.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.0% |
3.1% |
3.1% |
3.4% |
3.3% |
3.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 50.4 |
49.6 |
39.6 |
15.1 |
68.6 |
28.9 |
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 | | -2,269.8 |
-3,266.2 |
-3,445.1 |
-3,966.3 |
-4,101.0 |
-4,786.1 |
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 | | 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 |
|
|