| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.0% |
1.0% |
|
| Bankruptcy risk | | 9.4% |
5.5% |
6.2% |
3.9% |
3.5% |
3.3% |
7.1% |
7.0% |
|
| Credit score (0-100) | | 28 |
42 |
38 |
49 |
53 |
48 |
10 |
11 |
|
| Credit rating | | B |
BB |
BB |
BB |
BB |
BB |
BB |
BB |
|
| 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 | | 762 |
716 |
608 |
1,135 |
1,102 |
1,089 |
0.0 |
0.0 |
|
| EBITDA | | 209 |
94.0 |
0.8 |
334 |
357 |
319 |
0.0 |
0.0 |
|
| EBIT | | 196 |
94.0 |
0.8 |
334 |
357 |
319 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 40.9 |
93.2 |
-0.9 |
328.9 |
351.1 |
317.0 |
0.0 |
0.0 |
|
| Net earnings | | 40.9 |
84.1 |
-0.9 |
256.7 |
273.1 |
246.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 40.9 |
93.2 |
-0.9 |
329 |
351 |
317 |
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 | | 217 |
301 |
245 |
445 |
661 |
848 |
707 |
707 |
|
| Interest-bearing liabilities | | -3.0 |
-3.0 |
25.4 |
25.4 |
28.7 |
3.7 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 304 |
466 |
493 |
732 |
973 |
1,218 |
707 |
707 |
|
|
| Net Debt | | -211 |
-263 |
-276 |
-563 |
-659 |
-1,037 |
-707 |
-707 |
|
|
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 | | 762 |
716 |
608 |
1,135 |
1,102 |
1,089 |
0.0 |
0.0 |
|
| Gross profit growth | | 83.0% |
-6.0% |
-15.1% |
86.8% |
-2.9% |
-1.2% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 304 |
466 |
493 |
732 |
973 |
1,218 |
707 |
707 |
|
| Balance sheet change% | | -18.1% |
53.4% |
5.7% |
48.5% |
32.9% |
25.2% |
-41.9% |
0.0% |
|
| Added value | | 209.2 |
94.0 |
0.8 |
333.9 |
356.5 |
318.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -26 |
-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 (%) | | 25.8% |
13.1% |
0.1% |
29.4% |
32.3% |
29.3% |
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 % | | 61.7% |
24.4% |
0.2% |
54.5% |
41.8% |
29.1% |
0.0% |
0.0% |
|
| ROI % | | 82.4% |
36.7% |
0.3% |
90.1% |
61.4% |
41.3% |
0.0% |
0.0% |
|
| ROE % | | 20.8% |
32.4% |
-0.3% |
74.4% |
49.4% |
32.6% |
0.0% |
0.0% |
|
| Equity ratio % | | 71.4% |
64.6% |
49.7% |
60.8% |
68.0% |
69.7% |
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, % | | -100.8% |
-279.9% |
-33,954.1% |
-168.7% |
-184.8% |
-325.4% |
0.0% |
0.0% |
|
| Gearing % | | -1.4% |
-1.0% |
10.4% |
5.7% |
4.3% |
0.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 298.7% |
-25.2% |
15.1% |
19.6% |
20.1% |
9.8% |
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 | | 217.2 |
301.3 |
245.1 |
445.2 |
661.1 |
848.4 |
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 | | 0 |
0 |
0 |
0 |
0 |
319 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
319 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
319 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
246 |
0 |
0 |
|