| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 0.0% |
7.9% |
6.4% |
6.4% |
2.3% |
3.2% |
10.1% |
9.8% |
|
| Credit score (0-100) | | 0 |
32 |
37 |
35 |
65 |
55 |
24 |
25 |
|
| Credit rating | | N/A |
BB |
BBB |
BBB |
BBB |
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 |
163 |
444 |
542 |
614 |
200 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
163 |
444 |
542 |
614 |
173 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
163 |
444 |
542 |
594 |
145 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
157.4 |
449.3 |
550.0 |
604.7 |
120.8 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
121.9 |
350.5 |
431.5 |
470.5 |
98.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
157 |
449 |
550 |
605 |
121 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
80.0 |
151 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
182 |
532 |
964 |
1,434 |
1,532 |
1,482 |
1,482 |
|
| Interest-bearing liabilities | | 0.0 |
185 |
224 |
34.7 |
324 |
565 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
517 |
1,023 |
1,354 |
2,196 |
2,983 |
1,482 |
1,482 |
|
|
| Net Debt | | 0.0 |
185 |
224 |
-85.6 |
324 |
504 |
-1,482 |
-1,482 |
|
|
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 |
163 |
444 |
542 |
614 |
200 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
171.6% |
22.1% |
13.3% |
-67.5% |
-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) | | 0 |
517 |
1,023 |
1,354 |
2,196 |
2,983 |
1,482 |
1,482 |
|
| Balance sheet change% | | 0.0% |
0.0% |
98.0% |
32.4% |
62.1% |
35.9% |
-50.3% |
0.0% |
|
| Added value | | 0.0 |
163.5 |
444.0 |
542.0 |
594.1 |
173.4 |
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 |
60 |
43 |
-151 |
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 |
3.0 |
4.0 |
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 (%) | | 0.0% |
100.0% |
100.0% |
100.0% |
96.7% |
72.7% |
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% |
31.6% |
58.8% |
46.6% |
34.3% |
5.6% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
44.6% |
80.6% |
63.1% |
44.2% |
7.6% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
67.0% |
98.1% |
57.7% |
39.2% |
6.6% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
35.2% |
52.0% |
71.2% |
65.3% |
51.4% |
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% |
113.0% |
50.4% |
-15.8% |
52.8% |
290.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
101.5% |
42.0% |
3.6% |
22.6% |
36.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
6.6% |
1.6% |
2.6% |
2.3% |
5.6% |
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 |
181.9 |
631.2 |
1,082.4 |
1,488.5 |
1,403.8 |
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 |
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 |
|