 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 7.0% |
6.8% |
7.6% |
10.5% |
11.5% |
11.0% |
20.1% |
19.7% |
|
 | Credit score (0-100) | | 36 |
37 |
32 |
22 |
20 |
21 |
6 |
6 |
|
 | Credit rating | | BBB |
BBB |
BB |
BB |
BB |
BB |
B |
B |
|
 | 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 | | 82.8 |
82.9 |
84.9 |
85.6 |
85.8 |
85.7 |
0.0 |
0.0 |
|
 | EBITDA | | 82.8 |
82.9 |
84.9 |
85.6 |
85.8 |
85.7 |
0.0 |
0.0 |
|
 | EBIT | | 64.8 |
46.9 |
48.9 |
49.6 |
49.8 |
67.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 75.1 |
55.8 |
46.5 |
47.4 |
46.8 |
67.1 |
0.0 |
0.0 |
|
 | Net earnings | | 58.6 |
43.5 |
36.2 |
37.0 |
36.4 |
52.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 75.1 |
55.8 |
46.5 |
47.4 |
46.8 |
67.1 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 162 |
126 |
90.0 |
54.0 |
18.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 581 |
524 |
461 |
398 |
320 |
254 |
129 |
129 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 816 |
546 |
474 |
421 |
341 |
280 |
129 |
129 |
|
|
 | Net Debt | | -512 |
-370 |
-346 |
-328 |
-280 |
-217 |
-129 |
-129 |
|
|
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 | | 82.8 |
82.9 |
84.9 |
85.6 |
85.8 |
85.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
2.5% |
0.7% |
0.2% |
-0.0% |
-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) | | 816 |
546 |
474 |
421 |
341 |
280 |
129 |
129 |
|
 | Balance sheet change% | | 30.3% |
-33.0% |
-13.2% |
-11.2% |
-19.0% |
-18.0% |
-53.9% |
0.0% |
|
 | Added value | | 82.8 |
82.9 |
84.9 |
85.6 |
85.8 |
85.7 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 144 |
-72 |
-72 |
-72 |
-72 |
-36 |
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 |
2.0 |
3.0 |
4.0 |
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 (%) | | 78.2% |
56.6% |
57.6% |
57.9% |
58.0% |
79.1% |
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 % | | 10.4% |
8.3% |
9.6% |
11.1% |
13.0% |
21.8% |
0.0% |
0.0% |
|
 | ROI % | | 12.5% |
10.1% |
9.9% |
11.5% |
13.9% |
23.6% |
0.0% |
0.0% |
|
 | ROE % | | 9.7% |
7.9% |
7.3% |
8.6% |
10.1% |
18.2% |
0.0% |
0.0% |
|
 | Equity ratio % | | 71.2% |
96.0% |
97.1% |
94.4% |
93.6% |
90.8% |
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, % | | -618.5% |
-446.1% |
-407.4% |
-383.9% |
-327.0% |
-252.6% |
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 | | 424.8 |
403.9 |
373.8 |
343.7 |
301.6 |
254.0 |
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 |
|