| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
1.6% |
|
| Bankruptcy risk | | 4.7% |
3.5% |
5.1% |
4.6% |
12.5% |
7.2% |
14.4% |
14.2% |
|
| Credit score (0-100) | | 47 |
54 |
43 |
44 |
18 |
27 |
3 |
3 |
|
| Credit rating | | BB |
BB |
BB |
BB |
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 | | 255 |
272 |
254 |
266 |
200 |
279 |
0.0 |
0.0 |
|
| EBITDA | | 22.8 |
41.0 |
17.4 |
28.0 |
-50.1 |
7.1 |
0.0 |
0.0 |
|
| EBIT | | 2.5 |
29.4 |
5.8 |
21.1 |
-53.5 |
7.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 2.0 |
29.2 |
5.2 |
20.1 |
-54.1 |
7.1 |
0.0 |
0.0 |
|
| Net earnings | | 1.5 |
22.8 |
4.0 |
15.7 |
-42.2 |
5.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 2.0 |
29.2 |
5.2 |
20.1 |
-54.1 |
7.1 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 33.5 |
21.9 |
10.3 |
3.4 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 439 |
462 |
466 |
482 |
440 |
445 |
-54.8 |
-54.8 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
54.8 |
54.8 |
|
| Balance sheet total (assets) | | 509 |
529 |
579 |
554 |
517 |
509 |
0.0 |
0.0 |
|
|
| Net Debt | | -175 |
-190 |
-201 |
-196 |
-181 |
-333 |
54.8 |
54.8 |
|
|
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 | | 255 |
272 |
254 |
266 |
200 |
279 |
0.0 |
0.0 |
|
| Gross profit growth | | -3.3% |
6.7% |
-6.8% |
4.7% |
-24.8% |
39.7% |
-100.0% |
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) | | 509 |
529 |
579 |
554 |
517 |
509 |
0 |
0 |
|
| Balance sheet change% | | -52.6% |
4.0% |
9.3% |
-4.3% |
-6.6% |
-1.6% |
-100.0% |
0.0% |
|
| Added value | | 22.8 |
41.0 |
17.4 |
28.0 |
-46.6 |
7.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -41 |
-23 |
-23 |
-14 |
-7 |
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 |
-1.0 |
1.0 |
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 (%) | | 1.0% |
10.8% |
2.3% |
7.9% |
-26.7% |
2.5% |
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 % | | 0.3% |
5.7% |
1.1% |
3.7% |
-10.0% |
1.4% |
0.0% |
0.0% |
|
| ROI % | | 0.3% |
6.5% |
1.3% |
4.4% |
-11.6% |
1.6% |
0.0% |
0.0% |
|
| ROE % | | 0.3% |
5.1% |
0.9% |
3.3% |
-9.2% |
1.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 86.3% |
87.3% |
80.6% |
87.0% |
85.0% |
87.5% |
-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, % | | -764.2% |
-462.6% |
-1,152.7% |
-700.4% |
361.1% |
-4,700.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.2% |
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 | | 405.9 |
440.2 |
455.9 |
479.4 |
439.6 |
445.2 |
-27.4 |
-27.4 |
|
| 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 | | 23 |
41 |
17 |
28 |
-47 |
7 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 23 |
41 |
17 |
28 |
-50 |
7 |
0 |
0 |
|
| EBIT / employee | | 2 |
29 |
6 |
21 |
-53 |
7 |
0 |
0 |
|
| Net earnings / employee | | 2 |
23 |
4 |
16 |
-42 |
6 |
0 |
0 |
|