|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.5% |
2.5% |
|
| Bankruptcy risk | | 3.2% |
3.2% |
1.9% |
2.9% |
2.6% |
1.7% |
11.6% |
11.4% |
|
| Credit score (0-100) | | 57 |
57 |
70 |
57 |
61 |
69 |
4 |
4 |
|
| Credit rating | | BB |
BB |
BBB |
BB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.4 |
0.0 |
0.0 |
2.9 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
| Net sales | | 341 |
362 |
326 |
380 |
653 |
316 |
316 |
316 |
|
| Gross profit | | 217 |
95.0 |
163 |
40.6 |
351 |
119 |
0.0 |
0.0 |
|
| EBITDA | | 78.0 |
59.0 |
163 |
40.6 |
138 |
2,010 |
0.0 |
0.0 |
|
| EBIT | | 55.5 |
14.3 |
137 |
14.7 |
112 |
1,064 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -63.3 |
-70.3 |
51.1 |
-49.3 |
30.3 |
1,019.1 |
0.0 |
0.0 |
|
| Net earnings | | -54.4 |
-55.5 |
38.4 |
-39.4 |
19.5 |
771.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -63.3 |
-70.3 |
51.1 |
-49.3 |
30.3 |
1,019 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,489 |
1,444 |
1,418 |
1,393 |
1,367 |
266 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,314 |
1,259 |
1,242 |
1,146 |
1,109 |
1,820 |
1,585 |
1,585 |
|
| Interest-bearing liabilities | | 720 |
669 |
554 |
469 |
384 |
116 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,994 |
3,678 |
3,454 |
3,339 |
3,231 |
3,443 |
1,585 |
1,585 |
|
|
| Net Debt | | 330 |
529 |
537 |
466 |
372 |
-1,194 |
-1,585 |
-1,585 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 341 |
362 |
326 |
380 |
653 |
316 |
316 |
316 |
|
| Net sales growth | | -58.4% |
6.2% |
-10.0% |
16.7% |
71.8% |
-51.6% |
0.0% |
0.0% |
|
| Gross profit | | 217 |
95.0 |
163 |
40.6 |
351 |
119 |
0.0 |
0.0 |
|
| Gross profit growth | | -67.5% |
-56.3% |
72.1% |
-75.2% |
764.3% |
-66.2% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 3,994 |
3,678 |
3,454 |
3,339 |
3,231 |
3,443 |
1,585 |
1,585 |
|
| Balance sheet change% | | 0.4% |
-7.9% |
-6.1% |
-3.3% |
-3.2% |
6.6% |
-54.0% |
0.0% |
|
| Added value | | 78.0 |
59.0 |
163.4 |
40.6 |
137.8 |
2,010.4 |
0.0 |
0.0 |
|
| Added value % | | 22.9% |
16.3% |
50.2% |
10.7% |
21.1% |
636.5% |
0.0% |
0.0% |
|
| Investments | | -150 |
-89 |
-52 |
-52 |
-52 |
-2,047 |
-266 |
0 |
|
|
| Net sales trend | | -2.0 |
1.0 |
-1.0 |
1.0 |
2.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
5.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | 22.9% |
16.3% |
50.2% |
10.7% |
21.1% |
636.5% |
0.0% |
0.0% |
|
| EBIT % | | 16.3% |
3.9% |
42.2% |
3.9% |
17.1% |
337.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 25.5% |
15.0% |
84.1% |
36.1% |
31.9% |
897.9% |
0.0% |
0.0% |
|
| Net Earnings % | | -16.0% |
-15.3% |
11.8% |
-10.4% |
3.0% |
244.2% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | -9.3% |
-3.0% |
19.8% |
-3.5% |
7.0% |
543.7% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | -18.6% |
-19.4% |
15.7% |
-13.0% |
4.6% |
322.6% |
0.0% |
0.0% |
|
| ROA % | | 3.0% |
1.2% |
4.4% |
0.8% |
3.8% |
32.8% |
0.0% |
0.0% |
|
| ROI % | | 3.5% |
2.3% |
8.5% |
1.5% |
7.9% |
63.9% |
0.0% |
0.0% |
|
| ROE % | | -4.1% |
-4.3% |
3.1% |
-3.3% |
1.7% |
52.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 32.9% |
34.2% |
36.0% |
34.3% |
34.3% |
52.9% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 786.0% |
668.6% |
679.3% |
577.2% |
325.2% |
513.9% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 671.4% |
629.9% |
674.1% |
576.3% |
323.3% |
99.1% |
-501.9% |
-501.9% |
|
| Net int. bear. debt to EBITDA, % | | 422.6% |
897.5% |
328.4% |
1,147.7% |
269.8% |
-59.4% |
0.0% |
0.0% |
|
| Gearing % | | 54.8% |
53.1% |
44.6% |
40.9% |
34.6% |
6.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 14.7% |
16.5% |
17.4% |
14.8% |
21.8% |
30.8% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.6 |
0.5 |
0.4 |
0.3 |
0.3 |
1.2 |
0.0 |
0.0 |
|
| Current Ratio | | 0.6 |
0.5 |
0.4 |
0.3 |
0.3 |
1.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 390.7 |
140.0 |
17.1 |
3.5 |
12.3 |
1,309.9 |
0.0 |
0.0 |
|
1000.0
| Trade debtors turnover (days) | | 172.2 |
137.5 |
124.5 |
47.3 |
11.1 |
42.3 |
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 % | | 336.7% |
242.3% |
208.5% |
155.2% |
77.8% |
576.4% |
501.9% |
501.9% |
|
| Net working capital | | -1,268.1 |
-1,128.7 |
-1,062.8 |
-1,218.9 |
-1,315.5 |
-1,002.4 |
0.0 |
0.0 |
|
| Net working capital % | | -372.0% |
-311.9% |
-326.4% |
-320.9% |
-201.6% |
-317.4% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
316 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
0 |
0 |
0 |
2,010 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
2,010 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
1,064 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
771 |
0 |
0 |
|
|