 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 6.5% |
7.5% |
3.8% |
18.2% |
12.6% |
3.9% |
18.0% |
18.0% |
|
 | Credit score (0-100) | | 38 |
32 |
49 |
7 |
17 |
50 |
8 |
8 |
|
 | Credit rating | | BBB |
BB |
BBB |
B |
BB |
BBB |
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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 187 |
175 |
157 |
143 |
-7.9 |
-12.4 |
0.0 |
0.0 |
|
 | EBITDA | | 187 |
175 |
157 |
143 |
-7.9 |
-12.4 |
0.0 |
0.0 |
|
 | EBIT | | 47.0 |
175 |
157 |
143 |
-7.9 |
-12.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 597.1 |
-86.1 |
410.3 |
-464.7 |
-68.4 |
851.7 |
0.0 |
0.0 |
|
 | Net earnings | | 607.3 |
-99.9 |
374.8 |
-428.7 |
-66.6 |
840.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 597 |
-86.1 |
410 |
-465 |
-68.4 |
852 |
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 | | 936 |
780 |
1,095 |
609 |
543 |
1,322 |
340 |
340 |
|
 | Interest-bearing liabilities | | 7.5 |
0.0 |
1.3 |
1.3 |
157 |
22.8 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,056 |
916 |
1,238 |
714 |
785 |
1,609 |
340 |
340 |
|
|
 | Net Debt | | -31.1 |
-116 |
-51.4 |
-116 |
138 |
-689 |
-340 |
-340 |
|
|
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 | | 187 |
175 |
157 |
143 |
-7.9 |
-12.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.2% |
-6.5% |
-10.4% |
-8.9% |
0.0% |
-57.9% |
0.0% |
0.0% |
|
 | Employees | | 1 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
-100.0% |
0.0% |
0.0% |
-100.0% |
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) | | 1,056 |
916 |
1,238 |
714 |
785 |
1,609 |
340 |
340 |
|
 | Balance sheet change% | | 66.0% |
-13.3% |
35.2% |
-42.3% |
9.9% |
105.0% |
-78.9% |
0.0% |
|
 | Added value | | 187.0 |
174.8 |
156.5 |
142.5 |
-7.9 |
-12.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -280 |
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 | | 3.0 |
4.0 |
5.0 |
5.0 |
-1.0 |
-2.0 |
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 (%) | | 25.1% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 71.2% |
-8.6% |
38.2% |
-47.5% |
-9.1% |
71.2% |
0.0% |
0.0% |
|
 | ROI % | | 83.7% |
-9.8% |
43.8% |
-54.3% |
-10.5% |
83.3% |
0.0% |
0.0% |
|
 | ROE % | | 92.2% |
-11.6% |
40.0% |
-50.3% |
-11.6% |
90.1% |
0.0% |
0.0% |
|
 | Equity ratio % | | 88.6% |
85.2% |
88.4% |
85.3% |
69.1% |
82.2% |
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, % | | -16.6% |
-66.4% |
-32.8% |
-81.3% |
-1,755.4% |
5,539.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.8% |
0.0% |
0.1% |
0.2% |
29.0% |
1.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 8.6% |
43.6% |
120.2% |
109.2% |
-0.1% |
0.6% |
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 | | 220.4 |
324.4 |
584.7 |
609.3 |
542.7 |
613.5 |
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 | | 187 |
0 |
157 |
143 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 187 |
0 |
157 |
143 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 47 |
0 |
157 |
143 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 607 |
0 |
375 |
-429 |
0 |
0 |
0 |
0 |
|