| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 1.5% |
2.8% |
0.9% |
1.3% |
2.1% |
1.4% |
9.0% |
8.9% |
|
| Credit score (0-100) | | 77 |
60 |
89 |
78 |
67 |
75 |
7 |
7 |
|
| Credit rating | | BBB |
BB |
A |
BBB |
BBB |
BBB |
B |
B |
|
| Credit limit (mUSD) | | 0.0 |
0.0 |
2.8 |
0.6 |
0.0 |
0.4 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
| Net sales | | 88 |
82 |
94 |
178 |
182 |
148 |
148 |
148 |
|
| Gross profit | | 6.8 |
8.5 |
12.8 |
5.6 |
7.1 |
1.8 |
0.0 |
0.0 |
|
| EBITDA | | 6.8 |
8.5 |
12.8 |
5.6 |
7.1 |
1.8 |
0.0 |
0.0 |
|
| EBIT | | 6.8 |
8.5 |
12.8 |
5.6 |
7.1 |
1.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 13.7 |
14.4 |
14.3 |
12.8 |
6.0 |
3.2 |
0.0 |
0.0 |
|
| Net earnings | | 1.9 |
12.7 |
11.4 |
12.0 |
-0.9 |
5.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 13.7 |
14.4 |
14.3 |
12.8 |
6.0 |
3.2 |
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 | | 8.9 |
17.6 |
29.0 |
41.0 |
32.0 |
37.4 |
35.8 |
35.8 |
|
| Interest-bearing liabilities | | 18.2 |
0.0 |
21.1 |
54.2 |
26.9 |
28.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 39.6 |
39.9 |
67.0 |
117 |
84.2 |
71.0 |
35.8 |
35.8 |
|
|
| Net Debt | | 17.2 |
-1.2 |
21.1 |
54.2 |
26.9 |
28.0 |
-35.8 |
-35.8 |
|
|
See the entire balance sheet |
|
| Net sales | | 88 |
82 |
94 |
178 |
182 |
148 |
148 |
148 |
|
| Net sales growth | | 0.0% |
-6.6% |
15.3% |
88.6% |
2.1% |
-18.8% |
0.0% |
0.0% |
|
| Gross profit | | 6.8 |
8.5 |
12.8 |
5.6 |
7.1 |
1.8 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
25.7% |
49.8% |
-56.0% |
25.9% |
-75.1% |
-100.0% |
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) | | 40 |
40 |
67 |
117 |
84 |
71 |
36 |
36 |
|
| Balance sheet change% | | 0.0% |
0.8% |
67.6% |
74.1% |
-27.8% |
-15.7% |
-49.6% |
0.0% |
|
| Added value | | 6.8 |
8.5 |
12.8 |
5.6 |
7.1 |
1.8 |
0.0 |
0.0 |
|
| Added value % | | 7.7% |
10.4% |
13.6% |
3.2% |
3.9% |
1.2% |
0.0% |
0.0% |
|
| Investments | | 0 |
-0 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
| EBITDA % | | 7.7% |
10.4% |
13.6% |
3.2% |
3.9% |
1.2% |
0.0% |
0.0% |
|
| EBIT % | | 7.7% |
10.4% |
13.5% |
3.2% |
3.9% |
1.2% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 99.7% |
99.9% |
99.9% |
99.9% |
99.9% |
99.7% |
0.0% |
0.0% |
|
| Net Earnings % | | 2.2% |
15.5% |
12.1% |
6.8% |
-0.5% |
3.6% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 2.2% |
15.5% |
12.1% |
6.8% |
-0.5% |
3.7% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 15.7% |
17.6% |
15.1% |
7.2% |
3.3% |
2.2% |
0.0% |
0.0% |
|
| ROA % | | 36.6% |
36.5% |
27.2% |
15.7% |
9.8% |
8.6% |
0.0% |
0.0% |
|
| ROI % | | 53.4% |
65.0% |
43.0% |
19.9% |
12.8% |
10.7% |
0.0% |
0.0% |
|
| ROE % | | 21.4% |
95.3% |
48.9% |
34.3% |
-2.6% |
15.5% |
0.0% |
0.0% |
|
| Equity ratio % | | 22.6% |
44.1% |
43.3% |
35.2% |
38.0% |
52.6% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 35.0% |
27.3% |
40.2% |
42.4% |
28.7% |
22.8% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 33.8% |
25.9% |
40.2% |
42.4% |
28.7% |
22.8% |
-24.2% |
-24.2% |
|
| Net int. bear. debt to EBITDA, % | | 252.5% |
-13.8% |
164.7% |
962.7% |
379.9% |
1,586.8% |
0.0% |
0.0% |
|
| Gearing % | | 203.1% |
0.0% |
72.7% |
132.1% |
84.1% |
74.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 8.2% |
1.7% |
2.7% |
4.4% |
9.5% |
12.7% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 64.1 |
122.8 |
75.5 |
64.8 |
51.1 |
62.5 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 24.2 |
77.3 |
39.0 |
34.2 |
40.7 |
8.5 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 42.9% |
46.3% |
69.6% |
64.7% |
45.7% |
47.2% |
24.2% |
24.2% |
|
| Net working capital | | 6.9 |
20.3 |
32.4 |
44.4 |
35.5 |
36.7 |
0.0 |
0.0 |
|
| Net working capital % | | 7.9% |
24.8% |
34.3% |
24.9% |
19.6% |
24.9% |
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 |
|