 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.2% |
1.6% |
0.9% |
1.1% |
2.5% |
0.6% |
14.3% |
14.3% |
|
 | Credit score (0-100) | | 83 |
76 |
88 |
83 |
62 |
96 |
15 |
15 |
|
 | Credit rating | | A |
A |
A |
A |
BBB |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 17.1 |
1.4 |
63.2 |
38.8 |
0.0 |
125.8 |
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 | | -5.0 |
-5.0 |
-5.0 |
-5.8 |
-5.3 |
-5.4 |
0.0 |
0.0 |
|
 | EBITDA | | -5.0 |
-5.0 |
-5.0 |
-5.8 |
-5.3 |
-5.4 |
0.0 |
0.0 |
|
 | EBIT | | -5.0 |
-5.0 |
-5.0 |
-5.8 |
-5.3 |
-5.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 75.0 |
52.0 |
80.9 |
64.6 |
-340.4 |
667.1 |
0.0 |
0.0 |
|
 | Net earnings | | 75.0 |
52.0 |
80.9 |
64.6 |
-340.4 |
667.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 75.0 |
52.0 |
80.9 |
64.6 |
-340 |
667 |
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 | | 786 |
838 |
920 |
984 |
644 |
1,311 |
405 |
405 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 810 |
873 |
939 |
1,019 |
687 |
1,405 |
405 |
405 |
|
|
 | Net Debt | | 0.0 |
0.0 |
-3.9 |
-0.1 |
-3.2 |
-0.2 |
-405 |
-405 |
|
|
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 | | -5.0 |
-5.0 |
-5.0 |
-5.8 |
-5.3 |
-5.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | 16.7% |
0.0% |
0.0% |
-15.0% |
8.7% |
-3.6% |
0.0% |
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) | | 810 |
873 |
939 |
1,019 |
687 |
1,405 |
405 |
405 |
|
 | Balance sheet change% | | 9.0% |
7.8% |
7.5% |
8.5% |
-32.6% |
104.6% |
-71.2% |
0.0% |
|
 | Added value | | -5.0 |
-5.0 |
-5.0 |
-5.8 |
-5.3 |
-5.4 |
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 | | -3.0 |
-4.0 |
-5.0 |
-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 (%) | | 100.0% |
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 % | | 9.7% |
6.2% |
9.0% |
6.7% |
-39.8% |
63.8% |
0.0% |
0.0% |
|
 | ROI % | | 10.0% |
6.4% |
9.3% |
6.8% |
-41.7% |
68.3% |
0.0% |
0.0% |
|
 | ROE % | | 10.0% |
6.4% |
9.2% |
6.8% |
-41.8% |
68.2% |
0.0% |
0.0% |
|
 | Equity ratio % | | 97.0% |
96.0% |
98.0% |
96.6% |
93.7% |
93.3% |
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, % | | 0.0% |
0.0% |
77.6% |
2.1% |
60.0% |
3.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
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 | | 203.0 |
206.0 |
209.3 |
211.3 |
213.8 |
216.8 |
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 | | -5 |
-5 |
-5 |
-6 |
-5 |
-5 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -5 |
-5 |
-5 |
-6 |
-5 |
-5 |
0 |
0 |
|
 | EBIT / employee | | -5 |
-5 |
-5 |
-6 |
-5 |
-5 |
0 |
0 |
|
 | Net earnings / employee | | 75 |
52 |
81 |
65 |
-340 |
667 |
0 |
0 |
|