| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.6% |
2.6% |
|
| Bankruptcy risk | | 0.0% |
6.4% |
4.1% |
6.1% |
8.9% |
6.8% |
15.1% |
14.7% |
|
| Credit score (0-100) | | 0 |
38 |
49 |
37 |
27 |
34 |
14 |
14 |
|
| Credit rating | | N/A |
BBB |
BBB |
BBB |
BB |
BBB |
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 | | 0.0 |
488 |
557 |
148 |
348 |
342 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
160 |
161 |
-176 |
223 |
267 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
160 |
161 |
-176 |
207 |
228 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
159.9 |
158.3 |
-185.0 |
168.1 |
188.7 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
124.7 |
123.2 |
-145.2 |
130.2 |
154.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
160 |
158 |
-185 |
168 |
189 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
81.0 |
139 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
175 |
298 |
153 |
229 |
383 |
333 |
333 |
|
| Interest-bearing liabilities | | 0.0 |
1.3 |
10.2 |
144 |
0.0 |
254 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
350 |
458 |
538 |
2,070 |
2,626 |
333 |
333 |
|
|
| Net Debt | | 0.0 |
-74.0 |
-102 |
111 |
-146 |
97.0 |
-333 |
-333 |
|
|
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 | | 0.0 |
488 |
557 |
148 |
348 |
342 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
14.3% |
-73.5% |
136.0% |
-1.8% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
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) | | 0 |
350 |
458 |
538 |
2,070 |
2,626 |
333 |
333 |
|
| Balance sheet change% | | 0.0% |
0.0% |
30.9% |
17.4% |
284.9% |
26.9% |
-87.3% |
0.0% |
|
| Added value | | 0.0 |
159.9 |
161.2 |
-176.5 |
206.7 |
266.7 |
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 |
65 |
19 |
-139 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
1.0 |
2.0 |
-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 (%) | | 0.0% |
32.8% |
28.9% |
-119.6% |
59.4% |
66.6% |
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 % | | 0.0% |
45.7% |
39.9% |
-35.2% |
15.9% |
9.7% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
90.9% |
66.6% |
-58.0% |
78.7% |
52.6% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
71.4% |
52.1% |
-64.5% |
68.3% |
50.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
49.9% |
65.0% |
28.4% |
11.0% |
14.6% |
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% |
-46.3% |
-63.4% |
-63.1% |
-65.6% |
36.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.7% |
3.4% |
94.3% |
0.0% |
66.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
6.1% |
49.6% |
12.4% |
53.7% |
30.9% |
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 | | 0.0 |
162.7 |
246.7 |
124.6 |
119.5 |
192.9 |
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 |
0 |
161 |
-176 |
207 |
267 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
161 |
-176 |
223 |
267 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
161 |
-176 |
207 |
228 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
123 |
-145 |
130 |
154 |
0 |
0 |
|