| Bankruptcy risk for industry | | 1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 4.5% |
5.5% |
6.7% |
8.9% |
10.1% |
8.6% |
7.4% |
7.2% |
|
| Credit score (0-100) | | 48 |
42 |
36 |
26 |
23 |
23 |
10 |
10 |
|
| Credit rating | | BB |
BB |
BB |
B |
B |
B |
BB |
BB |
|
| 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 | | 313 |
62.0 |
59.3 |
54.0 |
38.7 |
161 |
0.0 |
0.0 |
|
| EBITDA | | 43.8 |
10.2 |
25.4 |
0.8 |
-51.9 |
63.7 |
0.0 |
0.0 |
|
| EBIT | | 40.0 |
7.6 |
20.9 |
-21.3 |
-109 |
6.4 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 38.7 |
0.4 |
17.0 |
-24.2 |
-112.0 |
2.9 |
0.0 |
0.0 |
|
| Net earnings | | 29.7 |
0.0 |
13.0 |
-19.0 |
-87.3 |
2.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 38.7 |
0.4 |
17.0 |
-24.2 |
-112 |
2.9 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 21.0 |
40.9 |
36.4 |
287 |
230 |
173 |
0.0 |
0.0 |
|
| Shareholders equity total | | 182 |
182 |
195 |
176 |
88.5 |
90.7 |
-34.3 |
-34.3 |
|
| Interest-bearing liabilities | | 107 |
128 |
0.0 |
131 |
134 |
27.2 |
34.3 |
34.3 |
|
| Balance sheet total (assets) | | 376 |
405 |
281 |
421 |
313 |
220 |
0.0 |
0.0 |
|
|
| Net Debt | | 107 |
128 |
-14.5 |
101 |
128 |
27.2 |
34.3 |
34.3 |
|
|
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 | | 313 |
62.0 |
59.3 |
54.0 |
38.7 |
161 |
0.0 |
0.0 |
|
| Gross profit growth | | 24.6% |
-80.2% |
-4.4% |
-9.0% |
-28.4% |
315.3% |
-100.0% |
0.0% |
|
| Employees | | 2 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-50.0% |
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) | | 376 |
405 |
281 |
421 |
313 |
220 |
0 |
0 |
|
| Balance sheet change% | | -36.4% |
7.7% |
-30.5% |
49.6% |
-25.7% |
-29.6% |
-100.0% |
0.0% |
|
| Added value | | 43.8 |
10.2 |
25.4 |
0.8 |
-87.1 |
63.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -4 |
17 |
-9 |
229 |
-115 |
-115 |
-173 |
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 |
-1.0 |
-2.0 |
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 (%) | | 12.8% |
12.2% |
35.2% |
-39.5% |
-282.5% |
4.0% |
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 % | | 8.9% |
2.2% |
6.6% |
-6.6% |
-29.8% |
2.4% |
0.0% |
0.0% |
|
| ROI % | | 11.7% |
2.8% |
8.6% |
-8.7% |
-38.1% |
3.4% |
0.0% |
0.0% |
|
| ROE % | | 11.1% |
0.0% |
6.9% |
-10.2% |
-66.1% |
2.5% |
0.0% |
0.0% |
|
| Equity ratio % | | 48.4% |
44.9% |
69.3% |
41.8% |
28.3% |
41.2% |
-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, % | | 244.1% |
1,259.7% |
-57.3% |
12,781.3% |
-247.3% |
42.7% |
0.0% |
0.0% |
|
| Gearing % | | 58.8% |
70.7% |
0.0% |
74.4% |
151.7% |
30.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.5% |
7.0% |
8.9% |
1.7% |
2.1% |
4.4% |
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 | | 91.0 |
81.7 |
97.4 |
-141.4 |
-150.3 |
-97.3 |
-17.1 |
-17.1 |
|
| 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 | | 22 |
10 |
25 |
1 |
-87 |
64 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 22 |
10 |
25 |
1 |
-52 |
64 |
0 |
0 |
|
| EBIT / employee | | 20 |
8 |
21 |
-21 |
-109 |
6 |
0 |
0 |
|
| Net earnings / employee | | 15 |
0 |
13 |
-19 |
-87 |
2 |
0 |
0 |
|