| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
1.6% |
|
| Bankruptcy risk | | 17.1% |
15.8% |
10.2% |
10.8% |
12.1% |
12.7% |
14.0% |
14.0% |
|
| Credit score (0-100) | | 10 |
13 |
24 |
21 |
19 |
14 |
3 |
3 |
|
| Credit rating | | B |
B |
B |
B |
B |
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 | | 773 |
860 |
566 |
589 |
658 |
0 |
0 |
0 |
|
| Gross profit | | 28.7 |
1.9 |
15.7 |
3.1 |
16.4 |
0.0 |
0.0 |
0.0 |
|
| EBITDA | | 28.7 |
1.9 |
15.7 |
3.1 |
16.4 |
21.5 |
0.0 |
0.0 |
|
| EBIT | | 28.7 |
1.9 |
15.7 |
3.1 |
16.4 |
21.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 28.7 |
1.9 |
15.7 |
3.1 |
16.4 |
0.0 |
0.0 |
0.0 |
|
| Net earnings | | 28.7 |
1.9 |
15.7 |
3.1 |
16.4 |
21.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 28.7 |
1.9 |
15.7 |
3.1 |
16.4 |
21.5 |
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 | | -170 |
-169 |
-153 |
-150 |
-133 |
-112 |
-237 |
-237 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
237 |
237 |
|
| Balance sheet total (assets) | | 65.5 |
66.4 |
112 |
91.7 |
88.6 |
71.9 |
0.0 |
0.0 |
|
|
| Net Debt | | -5.6 |
-10.6 |
-81.7 |
-54.2 |
-24.1 |
-22.8 |
237 |
237 |
|
|
See the entire balance sheet |
|
| Net sales | | 773 |
860 |
566 |
589 |
658 |
0 |
0 |
0 |
|
| Net sales growth | | -8.6% |
11.4% |
-34.2% |
4.1% |
11.7% |
-100.0% |
0.0% |
0.0% |
|
| Gross profit | | 28.7 |
1.9 |
15.7 |
3.1 |
16.4 |
0.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-93.5% |
743.9% |
-80.4% |
434.8% |
-100.0% |
0.0% |
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) | | 66 |
66 |
112 |
92 |
89 |
72 |
0 |
0 |
|
| Balance sheet change% | | -26.0% |
1.4% |
68.2% |
-17.9% |
-3.4% |
-18.8% |
-100.0% |
0.0% |
|
| Added value | | 28.7 |
1.9 |
15.7 |
3.1 |
16.4 |
21.5 |
0.0 |
0.0 |
|
| Added value % | | 3.7% |
0.2% |
2.8% |
0.5% |
2.5% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | -1.0 |
1.0 |
-1.0 |
1.0 |
2.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
| EBITDA % | | 3.7% |
0.2% |
2.8% |
0.5% |
2.5% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | 3.7% |
0.2% |
2.8% |
0.5% |
2.5% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
0.0% |
|
| Net Earnings % | | 3.7% |
0.2% |
2.8% |
0.5% |
2.5% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 3.7% |
0.2% |
2.8% |
0.5% |
2.5% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 3.7% |
0.2% |
2.8% |
0.5% |
2.5% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | 10.9% |
0.8% |
6.3% |
1.2% |
7.1% |
10.6% |
0.0% |
0.0% |
|
| ROI % | | 18.6% |
1.4% |
8.8% |
1.4% |
8.3% |
12.8% |
0.0% |
0.0% |
|
| ROE % | | 37.2% |
-418.2% |
-17.6% |
-2.8% |
-15.3% |
-24.4% |
0.0% |
0.0% |
|
| Equity ratio % | | -72.2% |
-165.0% |
-370.7% |
-385.0% |
-453.8% |
-279.6% |
-100.0% |
-100.0% |
|
| Relative indebtedness % | | 13.6% |
11.9% |
7.3% |
6.6% |
4.5% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 12.9% |
10.7% |
-7.1% |
-2.6% |
0.8% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | -19.5% |
-568.3% |
-521.4% |
-1,765.9% |
-146.7% |
-105.9% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 28.3 |
23.7 |
19.3 |
23.2 |
35.7 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 28.1 |
24.2 |
4.9 |
-24.2 |
-16.7 |
0.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 8.5% |
7.7% |
19.7% |
15.6% |
13.5% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | -39.4 |
-35.8 |
70.4 |
52.7 |
59.2 |
31.9 |
-118.5 |
-118.5 |
|
| Net working capital % | | -5.1% |
-4.2% |
12.4% |
9.0% |
9.0% |
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 |
|