|
1.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 2.0% |
0.4% |
0.3% |
0.3% |
0.3% |
0.3% |
9.3% |
9.0% |
|
| Credit score (0-100) | | 71 |
100 |
100 |
100 |
100 |
100 |
6 |
7 |
|
| Credit rating | | BBB |
AAA |
AAA |
AAA |
AAA |
AAA |
B |
B |
|
| Credit limit (mDKK) | | 0.3 |
196.6 |
197.6 |
204.6 |
208.1 |
212.6 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1.0
|
| Net sales | | 38 |
173 |
152 |
186 |
188 |
191 |
191 |
191 |
|
| Gross profit | | -3.0 |
131 |
100 |
139 |
136 |
136 |
0.0 |
0.0 |
|
| EBITDA | | -82.6 |
51.3 |
22.5 |
47.2 |
30.5 |
40.0 |
0.0 |
0.0 |
|
| EBIT | | -82.6 |
51.3 |
22.5 |
47.2 |
30.5 |
40.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -82.4 |
51.9 |
23.1 |
46.7 |
30.6 |
43.3 |
0.0 |
0.0 |
|
| Net earnings | | 93.6 |
54.3 |
25.5 |
49.0 |
32.9 |
46.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -82.4 |
51.9 |
23.1 |
46.7 |
30.6 |
43.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1.0
|
| Tangible assets total | | 1,809 |
1,903 |
1,956 |
1,984 |
2,010 |
2,031 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,858 |
1,911 |
1,936 |
1,986 |
2,022 |
2,067 |
596 |
596 |
|
| Interest-bearing liabilities | | 119 |
213 |
235 |
195 |
69.9 |
61.1 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,032 |
2,182 |
2,264 |
2,300 |
2,209 |
2,263 |
596 |
596 |
|
|
| Net Debt | | 39.3 |
111 |
131 |
86.0 |
59.6 |
61.1 |
-596 |
-596 |
|
|
See the entire balance sheet |
1.0
|
| Net sales | | 38 |
173 |
152 |
186 |
188 |
191 |
191 |
191 |
|
| Net sales growth | | -87.4% |
352.0% |
-12.3% |
22.9% |
0.8% |
2.0% |
0.0% |
0.0% |
|
| Gross profit | | -3.0 |
131 |
100 |
139 |
136 |
136 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
-23.2% |
38.3% |
-2.2% |
0.5% |
-100.0% |
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) | | 2,032 |
2,182 |
2,264 |
2,300 |
2,209 |
2,263 |
596 |
596 |
|
| Balance sheet change% | | -2.2% |
7.4% |
3.8% |
1.6% |
-4.0% |
2.5% |
-73.7% |
0.0% |
|
| Added value | | -82.6 |
51.3 |
22.5 |
47.2 |
30.5 |
40.0 |
0.0 |
0.0 |
|
| Added value % | | -216.2% |
29.7% |
14.8% |
25.4% |
16.2% |
20.9% |
0.0% |
0.0% |
|
| Investments | | 60 |
94 |
53 |
28 |
25 |
22 |
-2,031 |
0 |
|
|
| Net sales trend | | -1.0 |
1.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
|
1.0
| EBITDA % | | -216.2% |
29.7% |
14.8% |
25.4% |
16.2% |
20.9% |
0.0% |
0.0% |
|
| EBIT % | | -216.2% |
29.7% |
14.8% |
25.4% |
16.2% |
20.9% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 2,755.4% |
39.3% |
22.4% |
34.1% |
22.5% |
29.4% |
0.0% |
0.0% |
|
| Net Earnings % | | 245.0% |
31.4% |
16.9% |
26.3% |
17.5% |
24.2% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 245.0% |
31.4% |
16.9% |
26.3% |
17.5% |
24.2% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | -215.5% |
30.0% |
15.3% |
25.1% |
16.3% |
22.6% |
0.0% |
0.0% |
|
| ROA % | | -4.0% |
2.5% |
1.1% |
2.2% |
1.4% |
2.0% |
0.0% |
0.0% |
|
| ROI % | | -4.1% |
2.5% |
1.1% |
2.2% |
1.5% |
2.0% |
0.0% |
0.0% |
|
| ROE % | | 5.2% |
2.9% |
1.3% |
2.5% |
1.6% |
2.3% |
0.0% |
0.0% |
|
1.0
| Equity ratio % | | 91.4% |
87.7% |
85.5% |
86.3% |
91.5% |
91.4% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 426.1% |
149.3% |
182.7% |
134.2% |
76.1% |
73.8% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 217.8% |
90.3% |
114.1% |
75.5% |
70.6% |
73.8% |
-311.2% |
-311.2% |
|
| Net int. bear. debt to EBITDA, % | | -47.6% |
216.6% |
581.6% |
182.0% |
195.8% |
152.6% |
0.0% |
0.0% |
|
| Gearing % | | 6.4% |
11.2% |
12.1% |
9.8% |
3.5% |
3.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.4% |
0.4% |
0.4% |
1.2% |
1.3% |
0.7% |
0.0% |
0.0% |
|
1.0
| Quick Ratio | | 1.5 |
1.6 |
1.5 |
1.7 |
3.3 |
4.2 |
0.0 |
0.0 |
|
| Current Ratio | | 1.5 |
1.5 |
1.5 |
1.7 |
3.3 |
4.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 79.6 |
101.9 |
104.0 |
109.2 |
10.2 |
0.0 |
0.0 |
0.0 |
|
1.0
| Trade debtors turnover (days) | | 65.8 |
11.9 |
38.5 |
20.1 |
19.6 |
43.3 |
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 % | | 545.7% |
153.8% |
194.7% |
162.6% |
99.6% |
115.0% |
311.2% |
311.2% |
|
| Net working capital | | -3.5 |
-6.0 |
-5.4 |
30.7 |
131.1 |
168.4 |
0.0 |
0.0 |
|
| Net working capital % | | -9.1% |
-3.4% |
-3.6% |
16.5% |
69.9% |
88.0% |
0.0% |
0.0% |
|
1.0
| 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 |
|
|