| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
|
| Bankruptcy risk | | 17.9% |
15.9% |
13.5% |
7.5% |
17.8% |
6.2% |
18.2% |
20.3% |
|
| Credit score (0-100) | | 10 |
13 |
18 |
33 |
8 |
37 |
7 |
1 |
|
| Credit rating | | B |
B |
B |
BB |
B |
BB |
B |
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 | | 193 |
282 |
281 |
473 |
375 |
248 |
0.0 |
0.0 |
|
| EBITDA | | 33.7 |
116 |
105 |
132 |
77.1 |
218 |
0.0 |
0.0 |
|
| EBIT | | 29.9 |
112 |
105 |
129 |
17.8 |
218 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 21.7 |
107.3 |
102.2 |
125.4 |
9.2 |
215.6 |
0.0 |
0.0 |
|
| Net earnings | | 16.9 |
83.7 |
79.7 |
105.6 |
-0.6 |
167.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 21.7 |
107 |
102 |
125 |
9.2 |
216 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 3.8 |
0.0 |
0.0 |
79.3 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | -155 |
-71.6 |
8.1 |
114 |
113 |
281 |
156 |
156 |
|
| Interest-bearing liabilities | | 2.3 |
0.0 |
0.0 |
0.0 |
0.0 |
24.3 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 88.6 |
108 |
88.1 |
343 |
243 |
407 |
156 |
156 |
|
|
| Net Debt | | -30.3 |
-77.7 |
-81.5 |
-260 |
-243 |
-173 |
-156 |
-156 |
|
|
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 | | 193 |
282 |
281 |
473 |
375 |
248 |
0.0 |
0.0 |
|
| Gross profit growth | | -15.9% |
45.9% |
-0.5% |
68.4% |
-20.7% |
-33.7% |
-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) | | 89 |
108 |
88 |
343 |
243 |
407 |
156 |
156 |
|
| Balance sheet change% | | -41.4% |
21.6% |
-18.2% |
289.5% |
-29.1% |
67.4% |
-61.8% |
0.0% |
|
| Added value | | 29.9 |
111.9 |
104.5 |
128.9 |
17.8 |
217.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -8 |
-8 |
0 |
77 |
-139 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
3.0 |
4.0 |
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 (%) | | 15.4% |
39.7% |
37.2% |
27.3% |
4.7% |
87.7% |
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 % | | 10.5% |
52.9% |
78.2% |
59.8% |
6.1% |
67.0% |
0.0% |
0.0% |
|
| ROI % | | 2,624.9% |
9,835.9% |
2,584.3% |
211.6% |
15.7% |
104.2% |
0.0% |
0.0% |
|
| ROE % | | 14.1% |
85.2% |
137.7% |
173.4% |
-0.5% |
85.1% |
0.0% |
0.0% |
|
| Equity ratio % | | -63.7% |
-39.9% |
9.2% |
33.1% |
46.5% |
68.9% |
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, % | | -90.1% |
-67.1% |
-78.0% |
-197.5% |
-315.9% |
-79.3% |
0.0% |
0.0% |
|
| Gearing % | | -1.5% |
0.0% |
0.0% |
0.0% |
0.0% |
8.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 721.1% |
409.1% |
0.0% |
0.0% |
0.0% |
18.6% |
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 | | -211.3 |
-100.2 |
2.0 |
48.1 |
136.6 |
334.6 |
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 |
|