|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 8.2% |
7.4% |
7.0% |
10.4% |
14.8% |
9.9% |
18.9% |
18.9% |
|
 | Credit score (0-100) | | 31 |
33 |
33 |
23 |
13 |
25 |
7 |
7 |
|
 | Credit rating | | BB |
BBB |
BBB |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 3,076 |
2,761 |
3,076 |
2,672 |
3,207 |
3,582 |
0.0 |
0.0 |
|
 | EBITDA | | 855 |
319 |
855 |
-259 |
166 |
141 |
0.0 |
0.0 |
|
 | EBIT | | 840 |
300 |
840 |
-270 |
155 |
135 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 829.2 |
293.7 |
829.2 |
-293.4 |
130.7 |
131.8 |
0.0 |
0.0 |
|
 | Net earnings | | 645.7 |
228.9 |
645.7 |
-229.2 |
96.5 |
99.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 829 |
294 |
829 |
-293 |
131 |
132 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 27.3 |
42.8 |
27.3 |
16.4 |
5.5 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 909 |
363 |
909 |
179 |
276 |
376 |
251 |
251 |
|
 | Interest-bearing liabilities | | 0.2 |
0.2 |
0.2 |
2.3 |
5.2 |
2.8 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,981 |
1,045 |
1,981 |
977 |
990 |
1,006 |
251 |
251 |
|
|
 | Net Debt | | -1,321 |
-566 |
-1,321 |
-514 |
-471 |
-456 |
-251 |
-251 |
|
|
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 | | 3,076 |
2,761 |
3,076 |
2,672 |
3,207 |
3,582 |
0.0 |
0.0 |
|
 | Gross profit growth | | 719.2% |
-10.2% |
11.4% |
-13.1% |
20.0% |
11.7% |
-100.0% |
0.0% |
|
 | Employees | | 6 |
7 |
6 |
7 |
8 |
8 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
16.7% |
-14.3% |
16.7% |
14.3% |
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) | | 1,981 |
1,045 |
1,981 |
977 |
990 |
1,006 |
251 |
251 |
|
 | Balance sheet change% | | 157.1% |
-47.2% |
89.5% |
-50.7% |
1.3% |
1.7% |
-75.1% |
0.0% |
|
 | Added value | | 855.4 |
319.3 |
855.4 |
-259.0 |
166.0 |
141.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -10 |
-4 |
-31 |
-22 |
-22 |
-11 |
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 |
-1.0 |
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 (%) | | 27.3% |
10.9% |
27.3% |
-10.1% |
4.8% |
3.8% |
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 % | | 61.1% |
19.8% |
55.5% |
-18.3% |
15.9% |
14.1% |
0.0% |
0.0% |
|
 | ROI % | | 154.8% |
46.9% |
131.2% |
-49.3% |
67.4% |
42.6% |
0.0% |
0.0% |
|
 | ROE % | | 119.8% |
36.0% |
101.6% |
-42.1% |
42.4% |
30.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 45.9% |
34.7% |
45.9% |
18.4% |
27.9% |
37.3% |
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, % | | -154.5% |
-177.2% |
-154.5% |
198.5% |
-284.0% |
-323.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.1% |
0.0% |
1.3% |
1.9% |
0.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 9,673.0% |
2,804.5% |
4,836.5% |
1,873.3% |
678.7% |
218.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.5 |
1.0 |
1.5 |
0.8 |
0.9 |
1.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.6 |
1.1 |
1.6 |
0.9 |
1.0 |
1.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,321.4 |
565.9 |
1,321.4 |
516.3 |
476.6 |
458.6 |
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 | | 636.2 |
91.8 |
636.2 |
-86.3 |
21.1 |
127.5 |
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 | | 143 |
46 |
143 |
-37 |
21 |
18 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 143 |
46 |
143 |
-37 |
21 |
18 |
0 |
0 |
|
 | EBIT / employee | | 140 |
43 |
140 |
-39 |
19 |
17 |
0 |
0 |
|
 | Net earnings / employee | | 108 |
33 |
108 |
-33 |
12 |
12 |
0 |
0 |
|
|