| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
|
| Bankruptcy risk | | 2.4% |
3.9% |
2.2% |
1.7% |
1.5% |
1.5% |
15.3% |
5.2% |
|
| Credit score (0-100) | | 65 |
52 |
67 |
74 |
74 |
75 |
12 |
42 |
|
| Credit rating | | BBB |
BBB |
BBB |
A |
A |
A |
BB |
BBB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.8 |
2.3 |
3.0 |
-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 | | -3.0 |
-2.5 |
-2.5 |
-2.6 |
-2.5 |
-3.0 |
0.0 |
0.0 |
|
| EBITDA | | -3.0 |
-2.5 |
-2.5 |
-2.6 |
-2.5 |
-3.0 |
0.0 |
0.0 |
|
| EBIT | | -3.0 |
-2.5 |
-2.5 |
-2.6 |
-2.5 |
-3.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 87.8 |
-31.6 |
90.2 |
70.1 |
80.1 |
168.0 |
0.0 |
0.0 |
|
| Net earnings | | 87.8 |
-31.6 |
90.2 |
70.1 |
80.1 |
168.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 87.8 |
-31.6 |
90.2 |
70.1 |
80.1 |
168 |
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 | | 531 |
499 |
590 |
660 |
740 |
908 |
-32.7 |
-32.7 |
|
| Interest-bearing liabilities | | 9.2 |
0.0 |
0.0 |
0.0 |
0.0 |
0.2 |
32.7 |
32.7 |
|
| Balance sheet total (assets) | | 544 |
516 |
609 |
682 |
763 |
934 |
0.0 |
0.0 |
|
|
| Net Debt | | 9.1 |
-0.1 |
-0.1 |
-0.0 |
-0.3 |
0.2 |
32.7 |
32.7 |
|
|
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 | | -3.0 |
-2.5 |
-2.5 |
-2.6 |
-2.5 |
-3.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 19.8% |
17.5% |
0.0% |
-2.0% |
2.0% |
-20.0% |
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) | | 544 |
516 |
609 |
682 |
763 |
934 |
0 |
0 |
|
| Balance sheet change% | | 19.4% |
-5.3% |
18.1% |
12.0% |
11.8% |
22.4% |
-100.0% |
0.0% |
|
| Added value | | -3.0 |
-2.5 |
-2.5 |
-2.6 |
-2.5 |
-3.0 |
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 | | -2.0 |
-3.0 |
-4.0 |
-5.0 |
-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% |
100.0% |
100.0% |
100.0% |
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 % | | 17.6% |
-5.9% |
16.1% |
11.0% |
11.2% |
19.8% |
0.0% |
0.0% |
|
| ROI % | | 17.8% |
-6.0% |
16.7% |
11.3% |
11.6% |
20.4% |
0.0% |
0.0% |
|
| ROE % | | 18.0% |
-6.1% |
16.6% |
11.2% |
11.4% |
20.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 97.6% |
96.9% |
96.8% |
96.7% |
97.0% |
97.2% |
-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, % | | -301.7% |
3.8% |
3.8% |
1.8% |
12.7% |
-6.1% |
0.0% |
0.0% |
|
| Gearing % | | 1.7% |
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 % | | 4.1% |
9.0% |
0.0% |
0.0% |
0.0% |
445.9% |
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 | | 35.3 |
34.4 |
33.4 |
32.3 |
31.0 |
29.8 |
-16.4 |
-16.4 |
|
| 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 | | 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 |
|