|
1000.0
 | Bankruptcy risk for industry | | 0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
|
 | Bankruptcy risk | | 1.7% |
2.3% |
1.7% |
1.5% |
1.2% |
1.9% |
9.5% |
9.3% |
|
 | Credit score (0-100) | | 75 |
65 |
71 |
76 |
80 |
70 |
26 |
27 |
|
 | Credit rating | | A |
BBB |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 1.0 |
0.0 |
1.0 |
6.3 |
46.2 |
0.6 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
603 |
167 |
167 |
167 |
|
 | Gross profit | | -12.0 |
-22.0 |
-22.0 |
-15.0 |
584 |
148 |
0.0 |
0.0 |
|
 | EBITDA | | -12.0 |
-22.0 |
-22.0 |
-15.0 |
584 |
148 |
0.0 |
0.0 |
|
 | EBIT | | -12.0 |
-22.0 |
-22.0 |
-15.0 |
584 |
148 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 162.0 |
82.0 |
649.0 |
240.0 |
580.0 |
148.8 |
0.0 |
0.0 |
|
 | Net earnings | | 162.0 |
82.0 |
649.0 |
240.0 |
580.0 |
148.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 162 |
82.0 |
649 |
240 |
580 |
149 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 769 |
850 |
1,388 |
1,516 |
1,981 |
1,864 |
1,534 |
1,534 |
|
 | Interest-bearing liabilities | | 448 |
508 |
108 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,222 |
1,363 |
1,503 |
1,521 |
1,986 |
1,869 |
1,534 |
1,534 |
|
|
 | Net Debt | | 448 |
508 |
108 |
-6.0 |
-397 |
-412 |
-1,534 |
-1,534 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
603 |
167 |
167 |
167 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-72.2% |
0.0% |
0.0% |
|
 | Gross profit | | -12.0 |
-22.0 |
-22.0 |
-15.0 |
584 |
148 |
0.0 |
0.0 |
|
 | Gross profit growth | | -33.3% |
-83.3% |
0.0% |
31.8% |
0.0% |
-74.6% |
-100.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
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) | | 1,222 |
1,363 |
1,503 |
1,521 |
1,986 |
1,869 |
1,534 |
1,534 |
|
 | Balance sheet change% | | 0.9% |
11.5% |
10.3% |
1.2% |
30.6% |
-5.9% |
-17.9% |
0.0% |
|
 | Added value | | -12.0 |
-22.0 |
-22.0 |
-15.0 |
584.0 |
148.2 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
96.8% |
88.5% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
-1.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -4.0 |
-5.0 |
-5.0 |
-5.0 |
1.0 |
2.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
96.8% |
88.5% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
96.8% |
88.5% |
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% |
0.0% |
0.0% |
96.2% |
88.9% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
96.2% |
88.9% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
96.2% |
88.9% |
0.0% |
0.0% |
|
 | ROA % | | 15.9% |
9.1% |
47.1% |
16.5% |
33.4% |
7.7% |
0.0% |
0.0% |
|
 | ROI % | | 16.0% |
9.1% |
47.3% |
16.5% |
33.5% |
7.7% |
0.0% |
0.0% |
|
 | ROE % | | 23.5% |
10.1% |
58.0% |
16.5% |
33.2% |
7.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 62.9% |
62.4% |
92.3% |
99.7% |
99.7% |
99.7% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.8% |
3.1% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
-65.0% |
-242.7% |
-915.9% |
-915.9% |
|
 | Net int. bear. debt to EBITDA, % | | -3,733.3% |
-2,309.1% |
-490.9% |
40.0% |
-68.0% |
-277.7% |
0.0% |
0.0% |
|
 | Gearing % | | 58.3% |
59.8% |
7.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 6.1% |
7.3% |
8.4% |
16.7% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.0 |
1.2 |
81.6 |
80.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.0 |
1.2 |
81.6 |
80.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
6.0 |
397.0 |
411.5 |
0.0 |
0.0 |
|
1000.0
 | 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 |
96.1 |
94.6 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
67.7% |
245.7% |
915.9% |
915.9% |
|
 | Net working capital | | -453.0 |
-513.0 |
-115.0 |
1.0 |
403.0 |
406.4 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
66.8% |
242.7% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
0 |
0 |
603 |
167 |
0 |
0 |
|
 | Added value / employee | | -12 |
-22 |
-22 |
-15 |
584 |
148 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -12 |
-22 |
-22 |
-15 |
584 |
148 |
0 |
0 |
|
 | EBIT / employee | | -12 |
-22 |
-22 |
-15 |
584 |
148 |
0 |
0 |
|
 | Net earnings / employee | | 162 |
82 |
649 |
240 |
580 |
149 |
0 |
0 |
|
|