| Bankruptcy risk for industry | | 2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 7.0% |
5.3% |
6.3% |
7.3% |
10.4% |
9.5% |
15.5% |
15.5% |
|
| Credit score (0-100) | | 36 |
44 |
37 |
32 |
23 |
25 |
13 |
13 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
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 | | 2,199 |
2,032 |
1,997 |
2,876 |
-54.4 |
-73.0 |
0.0 |
0.0 |
|
| EBITDA | | 368 |
220 |
332 |
811 |
-59.2 |
-73.0 |
0.0 |
0.0 |
|
| EBIT | | 180 |
32.9 |
144 |
639 |
-59.2 |
-73.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 118.2 |
-15.2 |
113.3 |
615.3 |
-58.4 |
-47.3 |
0.0 |
0.0 |
|
| Net earnings | | 91.4 |
-12.4 |
88.1 |
478.2 |
-49.7 |
-36.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 118 |
-15.2 |
113 |
615 |
-58.4 |
-47.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 957 |
822 |
658 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 164 |
152 |
240 |
718 |
119 |
182 |
132 |
132 |
|
| Interest-bearing liabilities | | 747 |
419 |
111 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,275 |
1,581 |
1,508 |
2,659 |
722 |
817 |
132 |
132 |
|
|
| Net Debt | | 717 |
177 |
36.2 |
-907 |
-6.7 |
-0.5 |
-132 |
-132 |
|
|
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 | | 2,199 |
2,032 |
1,997 |
2,876 |
-54.4 |
-73.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 9.8% |
-7.6% |
-1.7% |
44.0% |
0.0% |
-34.2% |
0.0% |
0.0% |
|
| Employees | | 9 |
8 |
8 |
7 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 12.5% |
-11.1% |
0.0% |
-12.5% |
-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) | | 1,275 |
1,581 |
1,508 |
2,659 |
722 |
817 |
132 |
132 |
|
| Balance sheet change% | | -30.2% |
24.0% |
-4.6% |
76.3% |
-72.9% |
13.2% |
-83.9% |
0.0% |
|
| Added value | | 367.5 |
220.5 |
332.0 |
811.4 |
113.2 |
-73.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -305 |
-323 |
-352 |
-830 |
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 |
-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 (%) | | 8.2% |
1.6% |
7.2% |
22.2% |
108.9% |
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 % | | 11.8% |
2.3% |
9.3% |
30.7% |
-1.8% |
-6.2% |
0.0% |
0.0% |
|
| ROI % | | 15.7% |
4.0% |
26.2% |
109.8% |
-7.4% |
-31.5% |
0.0% |
0.0% |
|
| ROE % | | 77.1% |
-7.8% |
45.0% |
99.8% |
-11.9% |
-24.6% |
0.0% |
0.0% |
|
| Equity ratio % | | 12.9% |
9.6% |
15.9% |
27.0% |
16.4% |
22.2% |
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, % | | 195.1% |
80.5% |
10.9% |
-111.8% |
11.4% |
0.8% |
0.0% |
0.0% |
|
| Gearing % | | 454.7% |
275.7% |
46.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.5% |
8.3% |
11.4% |
42.7% |
0.0% |
0.0% |
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 | | -801.8 |
-668.6 |
-391.0 |
649.6 |
100.9 |
181.6 |
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 | | 41 |
28 |
41 |
116 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 41 |
28 |
41 |
116 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 20 |
4 |
18 |
91 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 10 |
-2 |
11 |
68 |
0 |
0 |
0 |
0 |
|