| Bankruptcy risk for industry | | 0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
|
| Bankruptcy risk | | 1.7% |
1.7% |
1.4% |
1.6% |
1.7% |
3.4% |
18.4% |
18.1% |
|
| Credit score (0-100) | | 75 |
73 |
77 |
74 |
71 |
27 |
8 |
8 |
|
| Credit rating | | A |
A |
A |
A |
A |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 3.5 |
3.0 |
22.3 |
5.5 |
1.1 |
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 | | 316 |
274 |
354 |
351 |
349 |
122 |
0.0 |
0.0 |
|
| EBITDA | | 76.2 |
34.0 |
114 |
111 |
109 |
-97.8 |
0.0 |
0.0 |
|
| EBIT | | 12.3 |
16.9 |
50.4 |
46.6 |
37.2 |
-170 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 67.2 |
44.0 |
212.7 |
21.7 |
-876.4 |
-67.0 |
0.0 |
0.0 |
|
| Net earnings | | 38.4 |
29.9 |
151.7 |
2.6 |
-933.8 |
-67.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 67.2 |
44.0 |
213 |
21.7 |
-876 |
-67.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 831 |
814 |
750 |
686 |
757 |
684 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,067 |
2,876 |
2,801 |
2,575 |
1,406 |
695 |
195 |
195 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,144 |
2,997 |
2,941 |
2,699 |
1,553 |
860 |
195 |
195 |
|
|
| Net Debt | | -952 |
-982 |
-990 |
-845 |
-645 |
-168 |
-195 |
-195 |
|
|
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 | | 316 |
274 |
354 |
351 |
349 |
122 |
0.0 |
0.0 |
|
| Gross profit growth | | 4.0% |
-13.3% |
29.3% |
-1.1% |
-0.3% |
-65.0% |
-100.0% |
0.0% |
|
| Employees | | 2 |
2 |
2 |
2 |
2 |
2 |
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) | | 3,144 |
2,997 |
2,941 |
2,699 |
1,553 |
860 |
195 |
195 |
|
| Balance sheet change% | | -5.2% |
-4.7% |
-1.9% |
-8.2% |
-42.5% |
-44.6% |
-77.3% |
0.0% |
|
| Added value | | 76.2 |
34.0 |
114.3 |
110.5 |
101.1 |
-97.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -128 |
-34 |
-128 |
-128 |
-2 |
-145 |
-684 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 4.0 |
5.0 |
5.0 |
5.0 |
5.0 |
-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 (%) | | 3.9% |
6.2% |
14.2% |
13.3% |
10.6% |
-139.2% |
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 % | | 2.1% |
2.7% |
7.2% |
3.8% |
8.9% |
-4.2% |
0.0% |
0.0% |
|
| ROI % | | 2.1% |
2.8% |
7.4% |
3.9% |
9.2% |
-4.5% |
0.0% |
0.0% |
|
| ROE % | | 1.2% |
1.0% |
5.3% |
0.1% |
-46.9% |
-6.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 97.6% |
96.0% |
95.3% |
95.4% |
90.5% |
80.8% |
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, % | | -1,250.0% |
-2,889.8% |
-866.3% |
-764.5% |
-589.5% |
171.9% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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 | | 1,398.0 |
1,267.7 |
1,238.6 |
1,167.4 |
156.7 |
67.1 |
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 | | 38 |
17 |
57 |
55 |
51 |
-49 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 38 |
17 |
57 |
55 |
55 |
-49 |
0 |
0 |
|
| EBIT / employee | | 6 |
8 |
25 |
23 |
19 |
-85 |
0 |
0 |
|
| Net earnings / employee | | 19 |
15 |
76 |
1 |
-467 |
-33 |
0 |
0 |
|