| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.6% |
5.6% |
|
| Bankruptcy risk | | 14.0% |
12.7% |
10.0% |
7.9% |
8.1% |
10.2% |
17.3% |
17.1% |
|
| Credit score (0-100) | | 17 |
19 |
25 |
30 |
30 |
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 |
4 |
15 |
15 |
13 |
13 |
13 |
|
| Gross profit | | 0.3 |
1.0 |
0.4 |
9.7 |
9.7 |
7.2 |
0.0 |
0.0 |
|
| EBITDA | | 0.3 |
1.0 |
0.4 |
9.7 |
9.7 |
7.2 |
0.0 |
0.0 |
|
| EBIT | | 0.3 |
1.0 |
0.4 |
9.7 |
9.7 |
7.2 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.3 |
1.0 |
0.4 |
9.7 |
9.7 |
7.2 |
0.0 |
0.0 |
|
| Net earnings | | 0.3 |
1.0 |
0.4 |
9.6 |
9.6 |
7.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.3 |
1.0 |
0.4 |
9.7 |
9.7 |
7.2 |
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 | | 30.0 |
29.0 |
28.5 |
38.1 |
38.1 |
48.8 |
-7.7 |
-7.7 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
7.7 |
7.7 |
|
| Balance sheet total (assets) | | 44.2 |
42.9 |
42.7 |
53.7 |
53.7 |
63.4 |
0.0 |
0.0 |
|
|
| Net Debt | | -6.2 |
-4.9 |
-4.7 |
-14.1 |
-14.1 |
-21.3 |
7.7 |
7.7 |
|
|
See the entire balance sheet |
|
| Net sales | | 0 |
0 |
4 |
15 |
15 |
13 |
13 |
13 |
|
| Net sales growth | | -100.0% |
0.0% |
0.0% |
281.6% |
0.0% |
-14.4% |
0.0% |
0.0% |
|
| Gross profit | | 0.3 |
1.0 |
0.4 |
9.7 |
9.7 |
7.2 |
0.0 |
0.0 |
|
| Gross profit growth | | -98.5% |
231.8% |
-57.7% |
2,181.8% |
0.0% |
-25.6% |
-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) | | 44 |
43 |
43 |
54 |
54 |
63 |
0 |
0 |
|
| Balance sheet change% | | -1.0% |
-3.0% |
-0.4% |
25.9% |
0.0% |
17.9% |
-100.0% |
0.0% |
|
| Added value | | 0.3 |
1.0 |
0.4 |
9.7 |
9.7 |
7.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
11.0% |
65.7% |
65.7% |
57.1% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | -1.0 |
0.0 |
0.0 |
1.0 |
0.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
| EBITDA % | | 0.0% |
0.0% |
11.0% |
65.7% |
65.7% |
57.1% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
0.0% |
11.0% |
65.7% |
65.7% |
57.1% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
0.0% |
11.0% |
65.0% |
65.0% |
55.5% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
11.0% |
65.0% |
65.0% |
55.5% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
11.0% |
65.7% |
65.7% |
57.1% |
0.0% |
0.0% |
|
| ROA % | | 0.7% |
2.3% |
1.0% |
20.1% |
18.0% |
12.3% |
0.0% |
0.0% |
|
| ROI % | | 1.0% |
3.4% |
1.5% |
29.0% |
25.4% |
16.6% |
0.0% |
0.0% |
|
| ROE % | | 1.0% |
3.4% |
1.5% |
28.8% |
25.1% |
16.1% |
0.0% |
0.0% |
|
| Equity ratio % | | 68.0% |
67.8% |
66.9% |
70.9% |
70.9% |
77.0% |
-100.0% |
-100.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
366.2% |
106.0% |
106.0% |
115.6% |
61.0% |
61.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
243.6% |
10.7% |
10.7% |
-53.1% |
61.0% |
61.0% |
|
| Net int. bear. debt to EBITDA, % | | -2,068.9% |
-490.5% |
-1,117.0% |
-145.2% |
-145.2% |
-295.6% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| 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% |
1,104.9% |
364.7% |
364.7% |
502.3% |
0.0% |
0.0% |
|
| Net working capital | | 30.0 |
29.0 |
28.5 |
38.1 |
38.1 |
48.8 |
-3.8 |
-3.8 |
|
| Net working capital % | | 0.0% |
0.0% |
738.7% |
258.6% |
258.6% |
386.7% |
-30.5% |
-30.5% |
|
| 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 |
|