 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
4.2% |
4.2% |
|
 | Bankruptcy risk | | 0.0% |
9.6% |
8.8% |
6.4% |
9.7% |
6.9% |
15.5% |
15.5% |
|
 | Credit score (0-100) | | 0 |
27 |
28 |
36 |
25 |
34 |
13 |
13 |
|
 | Credit rating | | N/A |
BB |
BB |
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 |
198 |
288 |
187 |
141 |
242 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
107 |
64.8 |
-24.9 |
61.0 |
236 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
102 |
42.7 |
-47.0 |
38.9 |
227 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
98.0 |
31.3 |
-55.7 |
36.2 |
226.3 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
75.6 |
23.9 |
-44.2 |
28.2 |
174.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
98.0 |
31.3 |
-55.7 |
36.2 |
226 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
106 |
83.8 |
61.7 |
39.6 |
29.7 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
116 |
139 |
95.2 |
123 |
298 |
258 |
258 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
295 |
83.6 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
284 |
839 |
256 |
204 |
469 |
258 |
258 |
|
|
 | Net Debt | | 0.0 |
-65.3 |
291 |
16.4 |
-18.2 |
-156 |
-258 |
-258 |
|
|
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 |
198 |
288 |
187 |
141 |
242 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
46.0% |
-35.1% |
-24.7% |
71.8% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 0 |
284 |
839 |
256 |
204 |
469 |
258 |
258 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
195.7% |
-69.5% |
-20.1% |
129.5% |
-45.0% |
0.0% |
|
 | Added value | | 0.0 |
107.0 |
64.8 |
-24.9 |
61.0 |
236.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
101 |
-44 |
-44 |
-44 |
-20 |
-30 |
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% |
51.8% |
14.8% |
-25.1% |
27.6% |
93.5% |
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 % | | 0.0% |
36.1% |
7.6% |
-8.6% |
16.9% |
67.3% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
84.9% |
15.3% |
-15.1% |
25.4% |
107.3% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
65.4% |
18.7% |
-37.7% |
25.8% |
82.8% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
40.7% |
16.6% |
37.2% |
60.4% |
63.5% |
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, % | | 0.0% |
-61.1% |
449.5% |
-65.9% |
-29.9% |
-66.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
211.7% |
87.8% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
7.7% |
4.6% |
6.5% |
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 | | 0.0 |
14.7 |
60.3 |
36.8 |
84.8 |
268.1 |
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 |
107 |
65 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
107 |
65 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
102 |
43 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
76 |
24 |
0 |
0 |
0 |
0 |
0 |
|