| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
1.9% |
|
| Bankruptcy risk | | 8.7% |
6.8% |
8.0% |
9.0% |
15.1% |
17.8% |
17.9% |
17.9% |
|
| Credit score (0-100) | | 30 |
37 |
31 |
26 |
13 |
6 |
2 |
2 |
|
| Credit rating | | B |
BB |
B |
B |
B |
B |
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 | | 142 |
88 |
116 |
106 |
3 |
278 |
278 |
278 |
|
| Gross profit | | 50.4 |
5.8 |
60.0 |
39.8 |
27.1 |
151 |
0.0 |
0.0 |
|
| EBITDA | | 22.1 |
5.8 |
60.0 |
39.8 |
27.1 |
-10.3 |
0.0 |
0.0 |
|
| EBIT | | 22.1 |
5.8 |
60.0 |
39.8 |
27.1 |
-10.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 21.8 |
5.5 |
60.0 |
37.7 |
20.5 |
-10.0 |
0.0 |
0.0 |
|
| Net earnings | | 17.0 |
4.3 |
46.8 |
29.4 |
4.6 |
-8.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 21.8 |
5.5 |
60.0 |
37.7 |
20.5 |
-10.0 |
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 | | 47.0 |
51.3 |
98.1 |
128 |
132 |
124 |
-8.1 |
-8.1 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
97.2 |
74.2 |
8.1 |
8.1 |
|
| Balance sheet total (assets) | | 86.9 |
131 |
222 |
230 |
265 |
202 |
0.0 |
0.0 |
|
|
| Net Debt | | -65.2 |
-87.1 |
-164 |
-223 |
-98.9 |
-107 |
8.1 |
8.1 |
|
|
See the entire balance sheet |
|
| Net sales | | 142 |
88 |
116 |
106 |
3 |
278 |
278 |
278 |
|
| Net sales growth | | -6.0% |
-38.3% |
31.7% |
-8.8% |
-96.7% |
7,922.1% |
0.0% |
0.0% |
|
| Gross profit | | 50.4 |
5.8 |
60.0 |
39.8 |
27.1 |
151 |
0.0 |
0.0 |
|
| Gross profit growth | | -44.8% |
-88.4% |
930.5% |
-33.6% |
-32.1% |
457.0% |
-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) | | 87 |
131 |
222 |
230 |
265 |
202 |
0 |
0 |
|
| Balance sheet change% | | 1.0% |
50.3% |
69.8% |
3.7% |
15.2% |
-23.6% |
-100.0% |
0.0% |
|
| Added value | | 22.1 |
5.8 |
60.0 |
39.8 |
27.1 |
-10.3 |
0.0 |
0.0 |
|
| Added value % | | 15.5% |
6.6% |
51.8% |
37.8% |
781.0% |
-3.7% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | -1.0 |
-2.0 |
1.0 |
-1.0 |
-2.0 |
1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
5.0 |
5.0 |
5.0 |
-1.0 |
0.0 |
0.0 |
|
| EBITDA % | | 15.5% |
6.6% |
51.8% |
37.8% |
781.0% |
-3.7% |
0.0% |
0.0% |
|
| EBIT % | | 15.5% |
6.6% |
51.8% |
37.8% |
781.0% |
-3.7% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 43.8% |
100.0% |
100.0% |
100.0% |
100.0% |
-6.8% |
0.0% |
0.0% |
|
| Net Earnings % | | 11.9% |
4.9% |
40.4% |
27.9% |
132.8% |
-2.9% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 11.9% |
4.9% |
40.4% |
27.9% |
132.8% |
-2.9% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 15.3% |
6.3% |
51.8% |
35.7% |
591.6% |
-3.6% |
0.0% |
0.0% |
|
| ROA % | | 25.5% |
5.4% |
34.1% |
17.7% |
10.9% |
-4.1% |
0.0% |
0.0% |
|
| ROI % | | 57.3% |
11.8% |
80.3% |
35.3% |
15.2% |
-4.5% |
0.0% |
0.0% |
|
| ROE % | | 44.2% |
8.8% |
62.6% |
26.1% |
3.5% |
-6.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 54.1% |
39.3% |
44.3% |
55.5% |
49.9% |
61.3% |
-100.0% |
-100.0% |
|
| Relative indebtedness % | | 28.0% |
90.2% |
106.7% |
96.9% |
3,824.1% |
28.1% |
2.9% |
2.9% |
|
| Relative net indebtedness % | | -17.8% |
-9.0% |
-35.0% |
-114.2% |
-1,835.6% |
-37.1% |
2.9% |
2.9% |
|
| Net int. bear. debt to EBITDA, % | | -295.5% |
-1,496.3% |
-273.3% |
-559.1% |
-365.6% |
1,042.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
73.6% |
59.8% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
13.5% |
0.4% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 42.6 |
143.0 |
166.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
30.7 |
119.1 |
23.9 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 57.5% |
142.9% |
187.2% |
213.0% |
7,637.0% |
72.8% |
0.0% |
0.0% |
|
| Net working capital | | 46.8 |
46.3 |
93.1 |
122.5 |
132.1 |
124.1 |
-4.0 |
-4.0 |
|
| Net working capital % | | 32.8% |
52.7% |
80.5% |
116.1% |
3,812.9% |
44.6% |
-1.4% |
-1.4% |
|
| 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 |
|