| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 7.9% |
12.1% |
5.3% |
23.9% |
10.6% |
6.4% |
18.5% |
18.3% |
|
| Credit score (0-100) | | 32 |
21 |
42 |
3 |
22 |
30 |
1 |
1 |
|
| Credit rating | | B |
B |
BB |
C |
B |
BB |
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 | | 652 |
438 |
643 |
300 |
542 |
514 |
0.0 |
0.0 |
|
| EBITDA | | 243 |
-146 |
364 |
-293 |
176 |
228 |
0.0 |
0.0 |
|
| EBIT | | 243 |
-146 |
364 |
-304 |
176 |
228 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 242.0 |
-132.1 |
368.0 |
-307.8 |
164.2 |
220.8 |
0.0 |
0.0 |
|
| Net earnings | | 186.4 |
-130.8 |
307.7 |
-306.8 |
164.2 |
200.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 242 |
-132 |
368 |
-308 |
164 |
221 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
11.2 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 186 |
-14.3 |
293 |
-213 |
-49.2 |
151 |
111 |
111 |
|
| Interest-bearing liabilities | | 0.0 |
115 |
118 |
235 |
210 |
219 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 365 |
242 |
784 |
456 |
383 |
560 |
111 |
111 |
|
|
| Net Debt | | -174 |
13.1 |
-489 |
62.3 |
16.1 |
-189 |
-111 |
-111 |
|
|
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 | | 652 |
438 |
643 |
300 |
542 |
514 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-32.9% |
46.9% |
-53.3% |
80.6% |
-5.3% |
-100.0% |
0.0% |
|
| Employees | | 2 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-50.0% |
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) | | 365 |
242 |
784 |
456 |
383 |
560 |
111 |
111 |
|
| Balance sheet change% | | 0.0% |
-33.8% |
224.3% |
-41.8% |
-16.0% |
46.4% |
-80.1% |
0.0% |
|
| Added value | | 242.6 |
-145.8 |
363.5 |
-292.9 |
187.0 |
227.8 |
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 |
11 |
-22 |
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 |
-1.0 |
1.0 |
-1.0 |
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 (%) | | 37.2% |
-33.3% |
56.6% |
-101.3% |
32.4% |
44.3% |
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 % | | 66.5% |
-42.4% |
71.6% |
-41.9% |
32.0% |
46.2% |
0.0% |
0.0% |
|
| ROI % | | 130.1% |
-87.3% |
141.5% |
-94.1% |
79.1% |
79.0% |
0.0% |
0.0% |
|
| ROE % | | 100.0% |
-61.1% |
115.0% |
-81.9% |
39.2% |
75.1% |
0.0% |
0.0% |
|
| Equity ratio % | | 51.1% |
-5.6% |
37.4% |
-31.9% |
-11.4% |
27.0% |
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, % | | -71.8% |
-9.0% |
-134.6% |
-21.3% |
9.1% |
-82.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
-799.4% |
40.2% |
-110.0% |
-426.9% |
144.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
1.2% |
3.5% |
2.1% |
5.3% |
3.9% |
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 | | 171.4 |
-29.4 |
267.1 |
-246.7 |
-82.5 |
118.0 |
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 | | 121 |
-146 |
364 |
-293 |
187 |
228 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 121 |
-146 |
364 |
-293 |
176 |
228 |
0 |
0 |
|
| EBIT / employee | | 121 |
-146 |
364 |
-304 |
176 |
228 |
0 |
0 |
|
| Net earnings / employee | | 93 |
-131 |
308 |
-307 |
164 |
200 |
0 |
0 |
|