 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
1.9% |
|
 | Bankruptcy risk | | 13.3% |
9.2% |
10.0% |
8.1% |
14.4% |
7.6% |
16.5% |
16.5% |
|
 | Credit score (0-100) | | 18 |
28 |
24 |
29 |
14 |
31 |
11 |
11 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
BB |
BB |
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 | | 262 |
339 |
236 |
275 |
232 |
242 |
0.0 |
0.0 |
|
 | EBITDA | | 13.3 |
72.9 |
-77.0 |
-7.2 |
122 |
85.6 |
0.0 |
0.0 |
|
 | EBIT | | 13.3 |
72.9 |
-77.0 |
-7.2 |
122 |
85.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 13.3 |
72.8 |
4.6 |
33.1 |
109.7 |
84.1 |
0.0 |
0.0 |
|
 | Net earnings | | 9.4 |
56.4 |
21.6 |
34.3 |
83.1 |
64.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 13.3 |
72.8 |
4.6 |
33.1 |
110 |
84.1 |
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 | | 40.0 |
96.4 |
62.0 |
74.3 |
123 |
129 |
28.0 |
28.0 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 286 |
162 |
285 |
270 |
256 |
357 |
28.0 |
28.0 |
|
|
 | Net Debt | | -246 |
-122 |
-185 |
-170 |
-77.9 |
-231 |
-28.0 |
-28.0 |
|
|
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 | | 262 |
339 |
236 |
275 |
232 |
242 |
0.0 |
0.0 |
|
 | Gross profit growth | | 1.5% |
29.4% |
-30.4% |
16.3% |
-15.5% |
4.3% |
-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) | | 286 |
162 |
285 |
270 |
256 |
357 |
28 |
28 |
|
 | Balance sheet change% | | 85.5% |
-43.4% |
75.6% |
-5.3% |
-5.0% |
39.2% |
-92.1% |
0.0% |
|
 | Added value | | 13.3 |
72.9 |
-77.0 |
-7.2 |
121.8 |
85.6 |
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 |
-1.0 |
-2.0 |
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 (%) | | 5.1% |
21.5% |
-32.6% |
-2.6% |
52.5% |
35.4% |
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 % | | 6.0% |
32.5% |
2.5% |
12.5% |
46.3% |
27.9% |
0.0% |
0.0% |
|
 | ROI % | | 37.6% |
106.9% |
6.9% |
51.0% |
123.2% |
67.8% |
0.0% |
0.0% |
|
 | ROE % | | 26.7% |
82.7% |
27.3% |
50.3% |
84.1% |
51.1% |
0.0% |
0.0% |
|
 | Equity ratio % | | 14.0% |
59.5% |
21.8% |
27.6% |
48.2% |
36.2% |
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, % | | -1,855.4% |
-167.3% |
240.0% |
2,339.3% |
-64.0% |
-269.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
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 | | 0.0 |
56.4 |
22.0 |
34.3 |
123.4 |
129.0 |
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 | | 13 |
73 |
-77 |
-7 |
122 |
86 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 13 |
73 |
-77 |
-7 |
122 |
86 |
0 |
0 |
|
 | EBIT / employee | | 13 |
73 |
-77 |
-7 |
122 |
86 |
0 |
0 |
|
 | Net earnings / employee | | 9 |
56 |
22 |
34 |
83 |
65 |
0 |
0 |
|