| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.8% |
|
| Bankruptcy risk | | 5.0% |
6.0% |
5.4% |
4.2% |
5.5% |
6.2% |
23.1% |
15.5% |
|
| Credit score (0-100) | | 46 |
40 |
43 |
48 |
40 |
37 |
3 |
2 |
|
| Credit rating | | BB |
BB |
BB |
BB |
BB |
BB |
C |
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 | | 610 |
659 |
643 |
661 |
451 |
218 |
0.0 |
0.0 |
|
| EBITDA | | 24.1 |
54.2 |
61.6 |
75.7 |
18.2 |
76.6 |
0.0 |
0.0 |
|
| EBIT | | 24.1 |
54.2 |
61.6 |
75.7 |
18.2 |
76.6 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 31.9 |
57.5 |
63.1 |
77.3 |
20.3 |
80.7 |
0.0 |
0.0 |
|
| Net earnings | | 24.1 |
44.5 |
48.9 |
60.1 |
15.8 |
62.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 31.9 |
57.5 |
63.1 |
77.3 |
20.3 |
80.7 |
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 | | 264 |
178 |
177 |
187 |
143 |
206 |
20.8 |
20.8 |
|
| Interest-bearing liabilities | | 10.7 |
5.3 |
9.6 |
16.7 |
19.8 |
6.5 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 424 |
353 |
372 |
452 |
288 |
314 |
20.8 |
20.8 |
|
|
| Net Debt | | -93.2 |
-87.5 |
-264 |
-319 |
-133 |
-74.2 |
-20.8 |
-20.8 |
|
|
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 | | 610 |
659 |
643 |
661 |
451 |
218 |
0.0 |
0.0 |
|
| Gross profit growth | | 7.1% |
8.1% |
-2.5% |
2.8% |
-31.7% |
-51.7% |
-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) | | 424 |
353 |
372 |
452 |
288 |
314 |
21 |
21 |
|
| Balance sheet change% | | 4.4% |
-16.7% |
5.5% |
21.5% |
-36.3% |
8.8% |
-93.4% |
0.0% |
|
| Added value | | 24.1 |
54.2 |
61.6 |
75.7 |
18.2 |
76.6 |
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 |
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 (%) | | 4.0% |
8.2% |
9.6% |
11.5% |
4.0% |
35.1% |
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 % | | 7.7% |
14.8% |
17.4% |
18.7% |
5.6% |
26.9% |
0.0% |
0.0% |
|
| ROI % | | 11.8% |
25.1% |
34.1% |
39.6% |
11.3% |
43.1% |
0.0% |
0.0% |
|
| ROE % | | 9.6% |
20.1% |
27.6% |
33.0% |
9.6% |
36.1% |
0.0% |
0.0% |
|
| Equity ratio % | | 62.2% |
50.4% |
47.5% |
41.4% |
49.6% |
65.6% |
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, % | | -386.3% |
-161.4% |
-428.2% |
-420.7% |
-727.7% |
-96.9% |
0.0% |
0.0% |
|
| Gearing % | | 4.1% |
3.0% |
5.4% |
8.9% |
13.9% |
3.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.9% |
0.0% |
0.0% |
0.1% |
2.6% |
1.9% |
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 | | 271.4 |
191.1 |
191.2 |
204.3 |
147.4 |
223.6 |
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 | | 24 |
54 |
62 |
76 |
18 |
77 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 24 |
54 |
62 |
76 |
18 |
77 |
0 |
0 |
|
| EBIT / employee | | 24 |
54 |
62 |
76 |
18 |
77 |
0 |
0 |
|
| Net earnings / employee | | 24 |
44 |
49 |
60 |
16 |
63 |
0 |
0 |
|