 | Bankruptcy risk for industry | | 2.5% |
2.5% |
2.5% |
2.5% |
2.5% |
2.5% |
2.5% |
2.5% |
|
 | Bankruptcy risk | | 6.7% |
9.7% |
3.0% |
6.4% |
2.2% |
5.4% |
16.3% |
16.3% |
|
 | Credit score (0-100) | | 37 |
27 |
57 |
36 |
66 |
41 |
11 |
11 |
|
 | Credit rating | | BBB |
BB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
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 | | 1,909 |
1,729 |
460 |
0.0 |
-9.7 |
-6.0 |
0.0 |
0.0 |
|
 | EBITDA | | 254 |
89.0 |
297 |
0.0 |
-9.7 |
-6.0 |
0.0 |
0.0 |
|
 | EBIT | | 168 |
20.1 |
297 |
0.0 |
-9.7 |
-6.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 164.3 |
11.8 |
291.7 |
235.8 |
480.3 |
9.5 |
0.0 |
0.0 |
|
 | Net earnings | | 124.8 |
6.9 |
227.1 |
235.8 |
480.3 |
9.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 164 |
11.8 |
292 |
0.0 |
480 |
9.5 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 17.2 |
78.7 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 175 |
182 |
759 |
1,027 |
1,508 |
1,517 |
0.0 |
0.0 |
|
 | Interest-bearing liabilities | | 575 |
105 |
105 |
0.0 |
735 |
606 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,177 |
951 |
991 |
1,027 |
2,258 |
2,137 |
0.0 |
0.0 |
|
|
 | Net Debt | | 256 |
-70.2 |
67.4 |
0.0 |
727 |
-926 |
0.0 |
0.0 |
|
|
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 | | 1,909 |
1,729 |
460 |
0.0 |
-9.7 |
-6.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-9.5% |
-73.4% |
-100.0% |
0.0% |
38.5% |
0.0% |
0.0% |
|
 | Employees | | 0 |
4 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
-100.0% |
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) | | 1,177 |
951 |
991 |
1,027 |
2,258 |
2,137 |
0 |
0 |
|
 | Balance sheet change% | | 0.0% |
-19.1% |
4.2% |
3.7% |
119.8% |
-5.4% |
-100.0% |
0.0% |
|
 | Added value | | 254.1 |
89.0 |
296.6 |
0.0 |
-9.7 |
-6.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 422 |
-65 |
-512 |
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 |
0.0 |
-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 (%) | | 8.8% |
1.2% |
64.4% |
0.0% |
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 % | | 14.3% |
1.9% |
31.1% |
0.0% |
29.3% |
0.4% |
0.0% |
0.0% |
|
 | ROI % | | 22.5% |
3.9% |
49.5% |
0.0% |
29.4% |
0.4% |
0.0% |
0.0% |
|
 | ROE % | | 71.4% |
3.9% |
48.3% |
26.4% |
37.9% |
0.6% |
0.0% |
0.0% |
|
 | Equity ratio % | | 14.9% |
19.1% |
76.6% |
100.0% |
66.8% |
71.0% |
0.0% |
0.0% |
|
 | 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, % | | 100.9% |
-78.9% |
22.7% |
0.0% |
-7,516.9% |
15,557.8% |
0.0% |
0.0% |
|
 | Gearing % | | 328.9% |
57.7% |
13.8% |
0.0% |
48.8% |
40.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.4% |
2.4% |
9.5% |
0.0% |
0.3% |
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 | | -433.5 |
-437.7 |
471.7 |
0.0 |
-77.1 |
-32.9 |
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 |
22 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
22 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
5 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
2 |
0 |
0 |
0 |
0 |
0 |
0 |
|