|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
| Bankruptcy risk | | 1.5% |
1.2% |
1.4% |
1.1% |
1.3% |
1.7% |
5.3% |
5.1% |
|
| Credit score (0-100) | | 79 |
82 |
77 |
82 |
80 |
68 |
16 |
17 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 7.3 |
30.0 |
11.8 |
67.8 |
27.3 |
1.4 |
-0.0 |
-0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 567 |
544 |
519 |
542 |
546 |
473 |
0.0 |
0.0 |
|
| EBITDA | | 567 |
544 |
519 |
542 |
546 |
473 |
0.0 |
0.0 |
|
| EBIT | | 453 |
430 |
405 |
428 |
434 |
356 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 132.0 |
118.2 |
180.4 |
198.6 |
195.9 |
-373.9 |
0.0 |
0.0 |
|
| Net earnings | | 108.8 |
91.0 |
131.2 |
156.2 |
151.8 |
-291.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 132 |
118 |
180 |
199 |
196 |
-374 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 18,966 |
18,854 |
18,742 |
18,630 |
18,518 |
18,461 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,114 |
1,205 |
1,336 |
1,492 |
1,644 |
1,352 |
-3,002 |
-3,002 |
|
| Interest-bearing liabilities | | 11,227 |
11,195 |
11,168 |
10,822 |
10,732 |
15,198 |
3,002 |
3,002 |
|
| Balance sheet total (assets) | | 18,975 |
18,880 |
18,758 |
18,668 |
18,536 |
18,489 |
0.0 |
0.0 |
|
|
| Net Debt | | 11,227 |
11,173 |
11,156 |
10,784 |
10,713 |
15,198 |
3,002 |
3,002 |
|
|
See the entire balance sheet |
1000.0
|
| 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 | | 567 |
544 |
519 |
542 |
546 |
473 |
0.0 |
0.0 |
|
| Gross profit growth | | 35.4% |
-4.0% |
-4.6% |
4.3% |
0.9% |
-13.4% |
-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) | | 18,975 |
18,880 |
18,758 |
18,668 |
18,536 |
18,489 |
0 |
0 |
|
| Balance sheet change% | | -0.6% |
-0.5% |
-0.6% |
-0.5% |
-0.7% |
-0.3% |
-100.0% |
0.0% |
|
| Added value | | 567.0 |
544.4 |
519.3 |
541.8 |
548.5 |
473.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -196 |
-161 |
-286 |
-228 |
-224 |
-174 |
-14,242 |
-4,229 |
|
|
| 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 |
5.0 |
0.0 |
0.0 |
|
1000.0
| 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 (%) | | 79.9% |
79.0% |
78.0% |
78.9% |
79.5% |
75.3% |
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 % | | 2.4% |
2.3% |
2.2% |
2.3% |
2.3% |
1.9% |
0.0% |
0.0% |
|
| ROI % | | 2.4% |
2.3% |
2.2% |
2.3% |
2.4% |
2.0% |
0.0% |
0.0% |
|
| ROE % | | 10.3% |
7.8% |
10.3% |
11.1% |
9.7% |
-19.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 5.9% |
6.4% |
7.1% |
8.0% |
8.9% |
7.3% |
-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, % | | 1,980.1% |
2,052.5% |
2,148.3% |
1,990.4% |
1,960.5% |
3,212.0% |
0.0% |
0.0% |
|
| Gearing % | | 1,008.2% |
929.4% |
836.1% |
725.3% |
652.9% |
1,124.2% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.8% |
2.8% |
2.0% |
2.1% |
2.2% |
5.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.1 |
0.0 |
0.1 |
0.0 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.1 |
0.0 |
0.1 |
0.0 |
0.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | -0.0 |
22.0 |
12.1 |
38.5 |
18.2 |
-0.0 |
0.0 |
0.0 |
|
1000.0
| 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 | | -317.2 |
-282.5 |
-323.7 |
-325.1 |
-432.6 |
-248.9 |
-1,500.9 |
-1,500.9 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
0 |
0 |
0 |
473 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
473 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
356 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
-292 |
0 |
0 |
|
|