 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 5.1% |
4.7% |
3.6% |
7.8% |
7.0% |
7.7% |
18.3% |
18.3% |
|
 | Credit score (0-100) | | 45 |
46 |
52 |
30 |
34 |
31 |
8 |
8 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BB |
BBB |
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 | | 215 |
182 |
184 |
30.3 |
7.1 |
-14.1 |
0.0 |
0.0 |
|
 | EBITDA | | 215 |
182 |
184 |
30.3 |
7.1 |
-14.1 |
0.0 |
0.0 |
|
 | EBIT | | 215 |
182 |
184 |
30.3 |
7.1 |
-14.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 206.8 |
165.3 |
183.1 |
23.8 |
57.5 |
86.7 |
0.0 |
0.0 |
|
 | Net earnings | | 131.4 |
131.2 |
138.8 |
18.5 |
57.1 |
95.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 207 |
165 |
183 |
23.8 |
57.5 |
86.7 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,974 |
2,105 |
2,244 |
265 |
322 |
418 |
293 |
293 |
|
 | Interest-bearing liabilities | | 205 |
38.9 |
179 |
163 |
167 |
158 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,563 |
2,364 |
2,635 |
473 |
502 |
584 |
293 |
293 |
|
|
 | Net Debt | | -8.8 |
34.5 |
-57.7 |
31.0 |
98.9 |
92.8 |
-293 |
-293 |
|
|
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 | | 215 |
182 |
184 |
30.3 |
7.1 |
-14.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | -84.9% |
-15.5% |
1.2% |
-83.5% |
-76.4% |
0.0% |
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) | | 2,563 |
2,364 |
2,635 |
473 |
502 |
584 |
293 |
293 |
|
 | Balance sheet change% | | 2.9% |
-7.7% |
11.4% |
-82.0% |
6.2% |
16.3% |
-49.8% |
0.0% |
|
 | Added value | | 215.3 |
181.9 |
184.1 |
30.3 |
7.1 |
-14.1 |
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 | | 2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
-1.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 8.5% |
7.4% |
7.4% |
1.9% |
13.0% |
17.0% |
0.0% |
0.0% |
|
 | ROI % | | 10.7% |
8.4% |
8.1% |
2.1% |
13.9% |
17.3% |
0.0% |
0.0% |
|
 | ROE % | | 6.9% |
6.4% |
6.4% |
1.5% |
19.4% |
25.8% |
0.0% |
0.0% |
|
 | Equity ratio % | | 77.0% |
89.0% |
85.2% |
56.1% |
64.2% |
71.6% |
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, % | | -4.1% |
19.0% |
-31.4% |
102.3% |
1,385.8% |
-658.4% |
0.0% |
0.0% |
|
 | Gearing % | | 10.4% |
1.8% |
8.0% |
61.3% |
51.8% |
37.8% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 8.3% |
13.6% |
0.9% |
3.8% |
3.7% |
3.3% |
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 | | -342.8 |
-228.5 |
-89.7 |
-71.2 |
-70.5 |
-81.2 |
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 |
|