| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.7% |
3.7% |
|
| Bankruptcy risk | | 5.6% |
5.6% |
5.5% |
4.4% |
7.4% |
8.0% |
15.2% |
14.9% |
|
| Credit score (0-100) | | 42 |
42 |
41 |
45 |
32 |
24 |
2 |
2 |
|
| Credit rating | | BB |
BB |
BB |
BB |
BB |
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 | | 217 |
349 |
378 |
305 |
134 |
642 |
0.0 |
0.0 |
|
| EBITDA | | 217 |
349 |
378 |
305 |
134 |
642 |
0.0 |
0.0 |
|
| EBIT | | 217 |
349 |
378 |
305 |
134 |
642 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 214.5 |
329.5 |
376.6 |
319.0 |
117.3 |
643.4 |
0.0 |
0.0 |
|
| Net earnings | | 166.9 |
257.0 |
293.7 |
248.8 |
91.5 |
501.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 215 |
329 |
377 |
319 |
117 |
643 |
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 | | 675 |
902 |
1,096 |
1,224 |
141 |
643 |
593 |
593 |
|
| Interest-bearing liabilities | | 22.9 |
19.5 |
39.3 |
16.1 |
70.2 |
96.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 921 |
1,169 |
1,654 |
1,404 |
253 |
1,788 |
593 |
593 |
|
|
| Net Debt | | -174 |
-66.9 |
-676 |
-384 |
-164 |
-1,353 |
-593 |
-593 |
|
|
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 | | 217 |
349 |
378 |
305 |
134 |
642 |
0.0 |
0.0 |
|
| Gross profit growth | | -26.2% |
60.7% |
8.2% |
-19.3% |
-56.0% |
378.6% |
-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) | | 921 |
1,169 |
1,654 |
1,404 |
253 |
1,788 |
593 |
593 |
|
| Balance sheet change% | | 7.9% |
26.9% |
41.6% |
-15.1% |
-82.0% |
607.1% |
-66.8% |
0.0% |
|
| Added value | | 217.2 |
349.1 |
377.7 |
304.8 |
134.2 |
642.4 |
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 |
0 |
0 |
0 |
0 |
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% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 24.7% |
33.9% |
26.9% |
21.1% |
16.5% |
63.1% |
0.0% |
0.0% |
|
| ROI % | | 30.8% |
43.8% |
36.9% |
27.2% |
18.8% |
135.3% |
0.0% |
0.0% |
|
| ROE % | | 24.1% |
32.6% |
29.4% |
21.4% |
13.4% |
127.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 73.3% |
77.2% |
66.2% |
87.2% |
56.0% |
36.0% |
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, % | | -80.3% |
-19.2% |
-179.1% |
-125.8% |
-122.5% |
-210.6% |
0.0% |
0.0% |
|
| Gearing % | | 3.4% |
2.2% |
3.6% |
1.3% |
49.6% |
14.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 23.7% |
117.1% |
10.8% |
13.5% |
44.2% |
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 | | 674.9 |
901.8 |
1,095.5 |
962.8 |
141.5 |
643.3 |
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 | | 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 |
|