| Bankruptcy risk for industry | | 0.7% |
0.7% |
0.7% |
0.7% |
0.7% |
0.7% |
0.7% |
0.7% |
|
| Bankruptcy risk | | 2.2% |
5.1% |
3.9% |
3.3% |
5.5% |
4.1% |
5.9% |
5.8% |
|
| Credit score (0-100) | | 67 |
45 |
50 |
53 |
41 |
43 |
39 |
40 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
|
| 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 | | 235 |
55.1 |
88.8 |
22.7 |
194 |
19.4 |
0.0 |
0.0 |
|
| EBITDA | | 235 |
55.1 |
88.8 |
22.7 |
194 |
19.4 |
0.0 |
0.0 |
|
| EBIT | | 193 |
20.9 |
75.7 |
9.4 |
154 |
3.7 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 175.9 |
11.5 |
51.8 |
1.3 |
-224.7 |
-0.2 |
0.0 |
0.0 |
|
| Net earnings | | 134.4 |
7.3 |
35.1 |
-3.9 |
-261.5 |
11.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 176 |
11.5 |
51.8 |
1.3 |
-225 |
-0.2 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 59.3 |
25.1 |
12.0 |
74.2 |
82.1 |
66.5 |
0.0 |
0.0 |
|
| Shareholders equity total | | 429 |
382 |
362 |
302 |
40.3 |
52.0 |
-73.0 |
-73.0 |
|
| Interest-bearing liabilities | | 46.8 |
18.6 |
30.0 |
175 |
284 |
11.0 |
73.0 |
73.0 |
|
| Balance sheet total (assets) | | 599 |
472 |
510 |
605 |
412 |
171 |
0.0 |
0.0 |
|
|
| Net Debt | | 46.8 |
18.6 |
-13.8 |
156 |
-46.1 |
-89.8 |
73.0 |
73.0 |
|
|
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 | | 235 |
55.1 |
88.8 |
22.7 |
194 |
19.4 |
0.0 |
0.0 |
|
| Gross profit growth | | -0.5% |
-76.6% |
61.4% |
-74.4% |
756.5% |
-90.0% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
1 |
1 |
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) | | 599 |
472 |
510 |
605 |
412 |
171 |
0 |
0 |
|
| Balance sheet change% | | -5.7% |
-21.3% |
8.1% |
18.6% |
-31.9% |
-58.4% |
-100.0% |
0.0% |
|
| Added value | | 234.9 |
55.1 |
88.8 |
22.7 |
167.2 |
19.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -84 |
-68 |
-26 |
49 |
-33 |
-31 |
-66 |
0 |
|
|
| 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 |
|
| 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 (%) | | 82.2% |
37.9% |
85.2% |
41.6% |
79.2% |
19.0% |
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 % | | 31.3% |
3.9% |
15.4% |
1.7% |
104.2% |
1.3% |
0.0% |
0.0% |
|
| ROI % | | 39.2% |
4.7% |
18.9% |
2.2% |
-54.5% |
1.9% |
0.0% |
0.0% |
|
| ROE % | | 37.1% |
1.8% |
9.4% |
-1.2% |
-152.9% |
25.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 71.6% |
81.1% |
71.0% |
49.9% |
9.8% |
30.3% |
-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, % | | 19.9% |
33.8% |
-15.5% |
687.7% |
-23.7% |
-463.7% |
0.0% |
0.0% |
|
| Gearing % | | 10.9% |
4.9% |
8.3% |
57.9% |
705.4% |
21.3% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 13.9% |
28.6% |
98.5% |
8.0% |
1.1% |
2.8% |
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 | | 377.3 |
362.8 |
352.9 |
-192.2 |
-30.0 |
-14.5 |
-36.5 |
-36.5 |
|
| 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 | | 235 |
55 |
89 |
23 |
167 |
19 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 235 |
55 |
89 |
23 |
194 |
19 |
0 |
0 |
|
| EBIT / employee | | 193 |
21 |
76 |
9 |
154 |
4 |
0 |
0 |
|
| Net earnings / employee | | 134 |
7 |
35 |
-4 |
-262 |
12 |
0 |
0 |
|