| Bankruptcy risk for industry | | 2.3% |
2.3% |
2.3% |
2.3% |
2.3% |
2.3% |
2.3% |
2.3% |
|
| Bankruptcy risk | | 9.4% |
15.6% |
8.8% |
12.4% |
13.0% |
16.1% |
16.6% |
16.6% |
|
| Credit score (0-100) | | 27 |
13 |
28 |
18 |
17 |
10 |
11 |
11 |
|
| Credit rating | | BB |
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 | | 17.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBITDA | | 17.3 |
3.1 |
44.6 |
29.3 |
24.9 |
2.3 |
0.0 |
0.0 |
|
| EBIT | | 17.3 |
3.1 |
44.6 |
29.3 |
24.9 |
2.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 16.5 |
3.1 |
44.0 |
28.4 |
24.6 |
2.3 |
0.0 |
0.0 |
|
| Net earnings | | 12.7 |
2.4 |
34.3 |
22.1 |
19.2 |
1.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 16.5 |
3.1 |
44.0 |
28.4 |
24.6 |
2.3 |
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 | | 24.7 |
27.1 |
61.4 |
83.5 |
103 |
104 |
64.5 |
64.5 |
|
| Interest-bearing liabilities | | 27.5 |
4.4 |
11.1 |
13.0 |
9.3 |
2.2 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 32.3 |
32.8 |
94.6 |
103 |
117 |
108 |
64.5 |
64.5 |
|
|
| Net Debt | | 23.6 |
-4.3 |
-47.9 |
-60.9 |
-91.6 |
-97.0 |
-64.5 |
-64.5 |
|
|
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 | | 17.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 32 |
33 |
95 |
103 |
117 |
108 |
64 |
64 |
|
| Balance sheet change% | | 0.0% |
1.4% |
188.6% |
9.1% |
13.8% |
-8.4% |
-40.1% |
0.0% |
|
| Added value | | 17.3 |
3.1 |
44.6 |
29.3 |
24.9 |
2.3 |
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 | | 1.0 |
2.0 |
3.0 |
4.0 |
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% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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 % | | 53.6% |
9.4% |
70.0% |
29.6% |
22.6% |
2.0% |
0.0% |
0.0% |
|
| ROI % | | 33.2% |
7.3% |
85.8% |
35.7% |
24.9% |
2.1% |
0.0% |
0.0% |
|
| ROE % | | 51.6% |
9.3% |
77.6% |
30.5% |
20.6% |
1.7% |
0.0% |
0.0% |
|
| Equity ratio % | | 76.3% |
82.6% |
64.9% |
77.3% |
85.1% |
96.3% |
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, % | | 135.8% |
-138.5% |
-107.3% |
-207.6% |
-367.0% |
-4,271.6% |
0.0% |
0.0% |
|
| Gearing % | | 111.5% |
16.2% |
18.1% |
15.6% |
9.0% |
2.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.4% |
0.1% |
7.3% |
7.6% |
2.9% |
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 | | 24.7 |
27.1 |
61.4 |
83.5 |
102.7 |
104.5 |
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 | | 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 |
|