| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.8% |
2.8% |
|
| Bankruptcy risk | | 5.1% |
4.6% |
2.5% |
3.0% |
6.9% |
7.8% |
14.9% |
14.7% |
|
| Credit score (0-100) | | 44 |
47 |
62 |
56 |
34 |
25 |
14 |
14 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BB |
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 | | 690 |
839 |
1,047 |
1,005 |
937 |
877 |
0.0 |
0.0 |
|
| EBITDA | | 426 |
560 |
458 |
374 |
106 |
29.4 |
0.0 |
0.0 |
|
| EBIT | | 426 |
554 |
439 |
337 |
69.0 |
-7.2 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 424.0 |
552.0 |
434.0 |
319.0 |
57.0 |
-12.0 |
0.0 |
0.0 |
|
| Net earnings | | 331.0 |
431.0 |
338.0 |
248.0 |
43.0 |
-11.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 424 |
552 |
434 |
319 |
57.0 |
-12.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
23.0 |
161 |
125 |
87.0 |
50.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 383 |
481 |
719 |
298 |
93.0 |
38.2 |
-11.8 |
-11.8 |
|
| Interest-bearing liabilities | | 121 |
226 |
316 |
329 |
92.0 |
113 |
11.8 |
11.8 |
|
| Balance sheet total (assets) | | 689 |
861 |
1,215 |
919 |
404 |
395 |
0.0 |
0.0 |
|
|
| Net Debt | | -275 |
-603 |
-738 |
-444 |
-106 |
16.9 |
11.8 |
11.8 |
|
|
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 | | 690 |
839 |
1,047 |
1,005 |
937 |
877 |
0.0 |
0.0 |
|
| Gross profit growth | | -1.8% |
21.6% |
24.8% |
-4.0% |
-6.8% |
-6.4% |
-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) | | 689 |
861 |
1,215 |
919 |
404 |
395 |
0 |
0 |
|
| Balance sheet change% | | 147.0% |
25.0% |
41.1% |
-24.4% |
-56.0% |
-2.3% |
-100.0% |
0.0% |
|
| Added value | | 426.0 |
560.0 |
458.0 |
374.0 |
106.0 |
29.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
17 |
119 |
-73 |
-75 |
-74 |
-50 |
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 |
-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 (%) | | 61.7% |
66.0% |
41.9% |
33.5% |
7.4% |
-0.8% |
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 % | | 88.0% |
71.5% |
42.3% |
31.6% |
10.4% |
-1.8% |
0.0% |
0.0% |
|
| ROI % | | 124.6% |
91.5% |
50.2% |
40.3% |
16.8% |
-4.3% |
0.0% |
0.0% |
|
| ROE % | | 123.7% |
99.8% |
56.3% |
48.8% |
22.0% |
-17.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 55.6% |
55.9% |
59.2% |
32.4% |
23.0% |
9.7% |
-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, % | | -64.6% |
-107.7% |
-161.1% |
-118.7% |
-100.0% |
57.5% |
0.0% |
0.0% |
|
| Gearing % | | 31.6% |
47.0% |
43.9% |
110.4% |
98.9% |
295.3% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.7% |
1.2% |
1.8% |
5.6% |
5.7% |
4.6% |
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 | | 383.0 |
458.0 |
564.0 |
178.0 |
8.0 |
-11.8 |
-5.9 |
-5.9 |
|
| 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 | | 426 |
560 |
458 |
374 |
106 |
29 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 426 |
560 |
458 |
374 |
106 |
29 |
0 |
0 |
|
| EBIT / employee | | 426 |
554 |
439 |
337 |
69 |
-7 |
0 |
0 |
|
| Net earnings / employee | | 331 |
431 |
338 |
248 |
43 |
-12 |
0 |
0 |
|