|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.8% |
0.8% |
|
| Bankruptcy risk | | 0.7% |
0.0% |
0.0% |
0.0% |
1.1% |
1.5% |
8.0% |
8.0% |
|
| Credit score (0-100) | | 96 |
0 |
0 |
0 |
84 |
75 |
31 |
31 |
|
| Credit rating | | AA |
N/A |
N/A |
N/A |
A |
A |
BB |
BB |
|
| Credit limit (kEUR) | | 988.8 |
0.0 |
0.0 |
0.0 |
596.4 |
71.0 |
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 | | -3.0 |
0.0 |
0.0 |
0.0 |
-6.0 |
-13.0 |
0.0 |
0.0 |
|
| EBITDA | | -3.0 |
0.0 |
0.0 |
0.0 |
-6.0 |
-13.0 |
0.0 |
0.0 |
|
| EBIT | | -3.0 |
0.0 |
0.0 |
0.0 |
-6.0 |
-13.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,154.0 |
0.0 |
0.0 |
0.0 |
2,383.0 |
2,021.0 |
0.0 |
0.0 |
|
| Net earnings | | 1,154.0 |
0.0 |
0.0 |
0.0 |
2,383.0 |
2,007.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,154 |
0.0 |
0.0 |
0.0 |
2,383 |
2,021 |
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 | | 10,654 |
0.0 |
0.0 |
0.0 |
15,882 |
18,038 |
13,341 |
13,341 |
|
| Interest-bearing liabilities | | 752 |
0.0 |
0.0 |
0.0 |
94.0 |
10,369 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 11,418 |
0.0 |
0.0 |
0.0 |
15,976 |
28,407 |
13,341 |
13,341 |
|
|
| Net Debt | | 752 |
0.0 |
0.0 |
0.0 |
90.0 |
10,369 |
-13,341 |
-13,341 |
|
|
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 | | -3.0 |
0.0 |
0.0 |
0.0 |
-6.0 |
-13.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-116.7% |
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) | | 11,418 |
0 |
0 |
0 |
15,976 |
28,407 |
13,341 |
13,341 |
|
| Balance sheet change% | | 12.5% |
-100.0% |
0.0% |
0.0% |
0.0% |
77.8% |
-53.0% |
0.0% |
|
| Added value | | -3.0 |
0.0 |
0.0 |
0.0 |
-6.0 |
-13.0 |
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 |
0.0 |
0.0 |
0.0 |
-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% |
0.0% |
0.0% |
0.0% |
100.0% |
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 % | | 11.0% |
0.0% |
0.0% |
0.0% |
14.9% |
10.3% |
0.0% |
0.0% |
|
| ROI % | | 11.0% |
0.0% |
0.0% |
0.0% |
14.9% |
10.3% |
0.0% |
0.0% |
|
| ROE % | | 11.5% |
0.0% |
0.0% |
0.0% |
15.0% |
11.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.9% |
0.0% |
0.0% |
0.0% |
99.4% |
63.5% |
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, % | | -25,066.7% |
0.0% |
0.0% |
0.0% |
-1,500.0% |
-79,761.5% |
0.0% |
0.0% |
|
| Gearing % | | 7.1% |
0.0% |
0.0% |
0.0% |
0.6% |
57.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.5% |
0.0% |
0.0% |
0.0% |
4.3% |
5.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 59.0 |
0.0 |
0.0 |
0.0 |
0.2 |
1.0 |
0.0 |
0.0 |
|
| Current Ratio | | 59.0 |
0.0 |
0.0 |
0.0 |
0.2 |
1.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
4.0 |
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 | | 696.0 |
0.0 |
0.0 |
0.0 |
-74.0 |
-100.0 |
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 | | 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 |
|
|