| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
1.6% |
|
| Bankruptcy risk | | 10.5% |
6.0% |
13.0% |
9.0% |
10.9% |
29.3% |
20.3% |
20.3% |
|
| Credit score (0-100) | | 25 |
40 |
18 |
26 |
22 |
1 |
1 |
1 |
|
| Credit rating | | B |
BB |
B |
B |
B |
C |
C |
C |
|
| 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 | | 93.9 |
34.8 |
42.0 |
159 |
48.6 |
-16.2 |
0.0 |
0.0 |
|
| EBITDA | | 93.9 |
-5.0 |
-28.1 |
80.5 |
38.6 |
-16.2 |
0.0 |
0.0 |
|
| EBIT | | 74.8 |
-5.0 |
-28.1 |
80.5 |
38.6 |
-16.2 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 61.4 |
21.9 |
-23.4 |
97.7 |
-13.6 |
4.3 |
0.0 |
0.0 |
|
| Net earnings | | 63.4 |
16.9 |
-23.4 |
84.9 |
-13.6 |
4.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 61.4 |
21.9 |
-23.4 |
97.7 |
-13.6 |
4.3 |
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 | | 390 |
407 |
383 |
468 |
375 |
299 |
174 |
174 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 432 |
452 |
435 |
503 |
418 |
315 |
174 |
174 |
|
|
| Net Debt | | -430 |
-443 |
-425 |
-496 |
-413 |
-315 |
-174 |
-174 |
|
|
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 | | 93.9 |
34.8 |
42.0 |
159 |
48.6 |
-16.2 |
0.0 |
0.0 |
|
| Gross profit growth | | 27.3% |
-62.9% |
20.6% |
279.7% |
-69.5% |
0.0% |
0.0% |
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) | | 432 |
452 |
435 |
503 |
418 |
315 |
174 |
174 |
|
| Balance sheet change% | | 20.7% |
4.8% |
-3.9% |
15.7% |
-16.9% |
-24.8% |
-44.7% |
0.0% |
|
| Added value | | 93.9 |
-5.0 |
-28.1 |
80.5 |
38.6 |
-16.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -19 |
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 |
-1.0 |
-2.0 |
1.0 |
2.0 |
-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 (%) | | 79.7% |
-14.3% |
-66.9% |
50.5% |
79.4% |
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 % | | 19.0% |
5.1% |
-5.0% |
20.9% |
8.4% |
1.7% |
0.0% |
0.0% |
|
| ROI % | | 20.9% |
5.7% |
-5.7% |
23.0% |
9.2% |
1.9% |
0.0% |
0.0% |
|
| ROE % | | 17.7% |
4.2% |
-5.9% |
19.9% |
-3.2% |
1.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 90.3% |
89.9% |
88.2% |
93.1% |
89.6% |
95.0% |
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, % | | -457.7% |
8,872.3% |
1,511.5% |
-615.9% |
-1,070.9% |
1,937.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| 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) | | 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 | | 68.7 |
3.0 |
-20.1 |
-2.8 |
-14.2 |
-12.5 |
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 | | 94 |
-5 |
-28 |
81 |
39 |
-16 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 94 |
-5 |
-28 |
81 |
39 |
-16 |
0 |
0 |
|
| EBIT / employee | | 75 |
-5 |
-28 |
81 |
39 |
-16 |
0 |
0 |
|
| Net earnings / employee | | 63 |
17 |
-23 |
85 |
-14 |
4 |
0 |
0 |
|