| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
1.6% |
|
| Bankruptcy risk | | 13.8% |
11.4% |
14.2% |
11.7% |
10.6% |
8.6% |
14.9% |
14.7% |
|
| Credit score (0-100) | | 17 |
22 |
15 |
19 |
22 |
23 |
2 |
2 |
|
| Credit rating | | B |
B |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 50.2 |
33.9 |
118 |
127 |
114 |
84.8 |
0.0 |
0.0 |
|
| EBITDA | | 50.2 |
33.9 |
118 |
127 |
90.1 |
36.8 |
0.0 |
0.0 |
|
| EBIT | | 50.2 |
33.9 |
114 |
114 |
77.0 |
28.2 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 44.6 |
28.8 |
111.1 |
111.6 |
76.3 |
26.5 |
0.0 |
0.0 |
|
| Net earnings | | 44.6 |
28.8 |
111.1 |
111.6 |
76.3 |
19.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 44.6 |
28.8 |
111 |
112 |
76.3 |
26.5 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
34.7 |
21.7 |
8.6 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | -272 |
-243 |
-139 |
-27.5 |
48.8 |
68.7 |
-11.3 |
-11.3 |
|
| Interest-bearing liabilities | | 286 |
261 |
174 |
60.0 |
13.0 |
40.3 |
11.3 |
11.3 |
|
| Balance sheet total (assets) | | 34.7 |
36.8 |
62.6 |
121 |
94.5 |
143 |
0.0 |
0.0 |
|
|
| Net Debt | | 260 |
225 |
146 |
-39.0 |
-72.8 |
-38.1 |
11.3 |
11.3 |
|
|
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 | | 50.2 |
33.9 |
118 |
127 |
114 |
84.8 |
0.0 |
0.0 |
|
| Gross profit growth | | 335.3% |
-32.4% |
249.0% |
7.5% |
-10.4% |
-25.7% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
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) | | 35 |
37 |
63 |
121 |
94 |
143 |
0 |
0 |
|
| Balance sheet change% | | 10.1% |
6.0% |
70.0% |
92.7% |
-21.7% |
51.5% |
-100.0% |
0.0% |
|
| Added value | | 50.2 |
33.9 |
118.4 |
127.3 |
90.1 |
36.8 |
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 |
30 |
-26 |
-26 |
-17 |
0 |
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 |
|
| 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 (%) | | 100.0% |
100.0% |
96.2% |
89.8% |
67.5% |
33.3% |
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 % | | 15.4% |
11.6% |
47.4% |
65.3% |
63.5% |
23.7% |
0.0% |
0.0% |
|
| ROI % | | 16.0% |
12.4% |
52.3% |
78.6% |
86.3% |
33.0% |
0.0% |
0.0% |
|
| ROE % | | 134.7% |
80.5% |
223.6% |
121.9% |
90.1% |
33.8% |
0.0% |
0.0% |
|
| Equity ratio % | | -88.7% |
-86.8% |
-69.0% |
-18.6% |
51.7% |
48.0% |
-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, % | | 518.6% |
662.0% |
123.7% |
-30.6% |
-80.9% |
-103.6% |
0.0% |
0.0% |
|
| Gearing % | | -105.4% |
-107.7% |
-125.3% |
-218.0% |
26.7% |
58.8% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.8% |
1.9% |
1.3% |
2.3% |
1.9% |
6.4% |
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 | | -45.2 |
-41.3 |
-59.6 |
7.4 |
40.2 |
68.7 |
-5.7 |
-5.7 |
|
| 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 |
45 |
18 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
45 |
18 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
39 |
14 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
38 |
10 |
0 |
0 |
|