| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.6% |
3.6% |
|
| Bankruptcy risk | | 3.2% |
2.1% |
2.0% |
2.7% |
5.4% |
2.1% |
10.8% |
10.8% |
|
| Credit score (0-100) | | 57 |
68 |
68 |
58 |
41 |
67 |
23 |
23 |
|
| Credit rating | | BBB |
BBB |
A |
BBB |
BBB |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.1 |
0.2 |
0.0 |
0.0 |
0.2 |
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 | | 1,887 |
1,854 |
2,422 |
2,180 |
1,791 |
2,174 |
0.0 |
0.0 |
|
| EBITDA | | 312 |
197 |
298 |
100 |
-91.2 |
445 |
0.0 |
0.0 |
|
| EBIT | | 312 |
197 |
298 |
100 |
-91.2 |
445 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 311.7 |
206.8 |
305.3 |
65.9 |
-100.2 |
697.2 |
0.0 |
0.0 |
|
| Net earnings | | 243.2 |
160.7 |
235.4 |
41.6 |
-80.0 |
602.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 312 |
207 |
305 |
65.9 |
-100 |
697 |
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 | | 355 |
462 |
586 |
515 |
320 |
923 |
721 |
721 |
|
| Interest-bearing liabilities | | 83.9 |
93.8 |
0.0 |
31.3 |
0.2 |
6.3 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 887 |
1,029 |
1,529 |
1,020 |
555 |
1,544 |
721 |
721 |
|
|
| Net Debt | | -89.1 |
-276 |
-717 |
-576 |
-95.5 |
-760 |
-721 |
-721 |
|
|
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 | | 1,887 |
1,854 |
2,422 |
2,180 |
1,791 |
2,174 |
0.0 |
0.0 |
|
| Gross profit growth | | 33.3% |
-1.8% |
30.7% |
-10.0% |
-17.8% |
21.4% |
-100.0% |
0.0% |
|
| Employees | | 4 |
4 |
5 |
5 |
5 |
5 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
25.0% |
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) | | 887 |
1,029 |
1,529 |
1,020 |
555 |
1,544 |
721 |
721 |
|
| Balance sheet change% | | 50.6% |
16.1% |
48.6% |
-33.3% |
-45.6% |
178.3% |
-53.3% |
0.0% |
|
| Added value | | 311.6 |
197.5 |
297.8 |
100.1 |
-91.2 |
445.4 |
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 | | 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 (%) | | 16.5% |
10.7% |
12.3% |
4.6% |
-5.1% |
20.5% |
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 % | | 42.5% |
21.9% |
24.3% |
5.7% |
-11.6% |
66.8% |
0.0% |
0.0% |
|
| ROI % | | 104.1% |
40.7% |
52.9% |
12.9% |
-21.0% |
112.1% |
0.0% |
0.0% |
|
| ROE % | | 93.7% |
39.4% |
44.9% |
7.6% |
-19.2% |
96.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 40.0% |
44.8% |
38.3% |
50.5% |
57.7% |
59.7% |
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, % | | -28.6% |
-139.8% |
-240.9% |
-575.5% |
104.8% |
-170.5% |
0.0% |
0.0% |
|
| Gearing % | | 23.7% |
20.3% |
0.0% |
6.1% |
0.1% |
0.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 5.0% |
2.9% |
12.5% |
46.8% |
57.1% |
104.4% |
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 | | 251.3 |
393.5 |
482.8 |
411.4 |
216.9 |
564.0 |
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 | | 78 |
49 |
60 |
20 |
-18 |
89 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 78 |
49 |
60 |
20 |
-18 |
89 |
0 |
0 |
|
| EBIT / employee | | 78 |
49 |
60 |
20 |
-18 |
89 |
0 |
0 |
|
| Net earnings / employee | | 61 |
40 |
47 |
8 |
-16 |
120 |
0 |
0 |
|