|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 19.4% |
23.9% |
23.2% |
21.1% |
16.2% |
18.4% |
12.2% |
12.0% |
|
 | Credit score (0-100) | | 8 |
4 |
4 |
5 |
11 |
7 |
18 |
19 |
|
 | Credit rating | | B |
B |
B |
B |
BB |
B |
BB |
BB |
|
 | 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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 558 |
545 |
549 |
547 |
423 |
399 |
0.0 |
0.0 |
|
 | EBITDA | | 558 |
-8,871 |
-9,345 |
-10,869 |
422 |
394 |
0.0 |
0.0 |
|
 | EBIT | | 558 |
-8,871 |
-9,345 |
-10,869 |
422 |
394 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 559.0 |
545.0 |
549.0 |
547.0 |
422.0 |
403.9 |
0.0 |
0.0 |
|
 | Net earnings | | 436.0 |
425.0 |
428.0 |
427.0 |
329.0 |
315.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 559 |
-8,871 |
-9,345 |
-10,869 |
422 |
394 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 4,919 |
5,344 |
5,772 |
6,199 |
1,329 |
1,644 |
1,494 |
1,494 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,190 |
7,091 |
7,719 |
8,287 |
3,868 |
3,158 |
1,494 |
1,494 |
|
|
 | Net Debt | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
-1,494 |
-1,494 |
|
|
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 | | 558 |
545 |
549 |
547 |
423 |
399 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-2.3% |
0.7% |
-0.4% |
-22.7% |
-5.6% |
-100.0% |
0.0% |
|
 | Employees | | 6 |
6 |
6 |
7 |
6 |
8 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
16.7% |
-14.3% |
33.3% |
-100.0% |
0.0% |
|
 | Employee expenses | | -8,750.0 |
-9,416.0 |
-9,894.0 |
-11,416.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,190 |
7,091 |
7,719 |
8,287 |
3,868 |
3,158 |
1,494 |
1,494 |
|
 | Balance sheet change% | | 0.0% |
14.6% |
8.9% |
7.4% |
-53.3% |
-18.4% |
-52.7% |
0.0% |
|
 | Added value | | 9,308.0 |
545.0 |
549.0 |
547.0 |
422.0 |
394.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
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 | | 1.0 |
-1.0 |
-2.0 |
-3.0 |
1.0 |
2.0 |
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 (%) | | 100.0% |
-1,627.7% |
-1,702.2% |
-1,987.0% |
99.8% |
98.8% |
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 % | | 9.0% |
-133.6% |
-126.2% |
-135.8% |
6.9% |
11.2% |
0.0% |
0.0% |
|
 | ROI % | | 11.4% |
-172.9% |
-168.1% |
-178.8% |
10.3% |
22.8% |
0.0% |
0.0% |
|
 | ROE % | | 8.9% |
8.3% |
7.7% |
7.1% |
8.7% |
21.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 79.5% |
75.4% |
74.8% |
74.8% |
34.4% |
52.1% |
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, % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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% |
|
1000.0
 | Quick Ratio | | 4.9 |
4.1 |
4.0 |
4.4 |
1.9 |
2.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 4.9 |
4.1 |
4.0 |
4.4 |
1.9 |
2.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | 4,919.0 |
5,344.0 |
5,772.0 |
6,389.0 |
1,813.0 |
1,644.1 |
0.0 |
0.0 |
|
 | 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 | | 1,551 |
91 |
92 |
78 |
70 |
49 |
0 |
0 |
|
 | Employee expenses / employee | | -1,458 |
-1,569 |
-1,649 |
-1,631 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 93 |
-1,479 |
-1,558 |
-1,553 |
70 |
49 |
0 |
0 |
|
 | EBIT / employee | | 93 |
-1,479 |
-1,558 |
-1,553 |
70 |
49 |
0 |
0 |
|
 | Net earnings / employee | | 73 |
71 |
71 |
61 |
55 |
39 |
0 |
0 |
|
|