|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.0% |
1.0% |
|
| Bankruptcy risk | | 2.5% |
2.6% |
2.5% |
2.4% |
4.0% |
5.1% |
6.6% |
6.5% |
|
| Credit score (0-100) | | 64 |
62 |
62 |
61 |
49 |
36 |
36 |
37 |
|
| 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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 237 |
197 |
268 |
244 |
260 |
237 |
0.0 |
0.0 |
|
| EBITDA | | 237 |
197 |
268 |
244 |
68.3 |
2.9 |
0.0 |
0.0 |
|
| EBIT | | 175 |
134 |
207 |
183 |
15.2 |
-50.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 52.3 |
10.7 |
81.4 |
48.4 |
-122.9 |
-248.9 |
0.0 |
0.0 |
|
| Net earnings | | 52.3 |
10.7 |
68.6 |
36.6 |
-97.3 |
-256.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 52.3 |
10.7 |
81.4 |
48.4 |
-123 |
-249 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 3,040 |
3,478 |
3,430 |
3,369 |
3,316 |
3,263 |
0.0 |
0.0 |
|
| Shareholders equity total | | 42.5 |
53.2 |
74.6 |
111 |
13.8 |
-243 |
-368 |
-368 |
|
| Interest-bearing liabilities | | 3,109 |
3,517 |
3,336 |
1,231 |
2,734 |
2,870 |
368 |
368 |
|
| Balance sheet total (assets) | | 3,231 |
3,677 |
3,574 |
3,512 |
3,554 |
3,480 |
0.0 |
0.0 |
|
|
| Net Debt | | 2,948 |
3,329 |
3,204 |
1,093 |
2,542 |
2,695 |
368 |
368 |
|
|
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 | | 237 |
197 |
268 |
244 |
260 |
237 |
0.0 |
0.0 |
|
| Gross profit growth | | 33.5% |
-17.2% |
36.5% |
-9.1% |
6.7% |
-8.9% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
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) | | 3,231 |
3,677 |
3,574 |
3,512 |
3,554 |
3,480 |
0 |
0 |
|
| Balance sheet change% | | -0.5% |
13.8% |
-2.8% |
-1.7% |
1.2% |
-2.1% |
-100.0% |
0.0% |
|
| Added value | | 237.4 |
196.6 |
268.4 |
244.0 |
76.3 |
2.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -125 |
375 |
-108 |
-122 |
-106 |
-106 |
-3,263 |
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 |
-1.0 |
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 (%) | | 73.6% |
68.1% |
77.2% |
75.0% |
5.8% |
-21.2% |
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 % | | 5.4% |
3.9% |
5.7% |
5.2% |
0.4% |
-1.4% |
0.0% |
0.0% |
|
| ROI % | | 5.5% |
4.0% |
5.9% |
5.3% |
0.5% |
-1.8% |
0.0% |
0.0% |
|
| ROE % | | 3.2% |
22.3% |
107.4% |
39.4% |
-155.8% |
-14.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 26.1% |
23.2% |
24.5% |
3.2% |
0.4% |
-6.5% |
-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, % | | 1,242.0% |
1,693.1% |
1,193.7% |
447.9% |
3,720.1% |
93,670.8% |
0.0% |
0.0% |
|
| Gearing % | | 7,316.7% |
6,615.8% |
4,472.5% |
1,107.3% |
19,782.0% |
-1,182.7% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.9% |
3.7% |
3.7% |
5.9% |
7.0% |
7.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.9 |
0.8 |
0.5 |
0.1 |
0.2 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.9 |
0.8 |
0.5 |
0.1 |
0.2 |
0.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 160.1 |
188.0 |
131.9 |
138.0 |
191.5 |
175.1 |
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 | | -21.7 |
-45.8 |
-121.5 |
-1,188.9 |
-1,258.6 |
-1,352.5 |
-183.8 |
-183.8 |
|
| 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 |
76 |
3 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
68 |
3 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
15 |
-50 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
-97 |
-256 |
0 |
0 |
|
|