|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 4.2% |
2.9% |
4.5% |
4.3% |
4.7% |
2.8% |
18.2% |
18.2% |
|
 | Credit score (0-100) | | 50 |
58 |
45 |
47 |
44 |
59 |
8 |
8 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
B |
B |
|
 | 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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 299 |
311 |
240 |
160 |
102 |
333 |
0.0 |
0.0 |
|
 | EBITDA | | 299 |
311 |
240 |
160 |
102 |
333 |
0.0 |
0.0 |
|
 | EBIT | | 254 |
265 |
195 |
108 |
44.9 |
268 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 137.9 |
154.7 |
81.3 |
-25.0 |
-129.0 |
78.4 |
0.0 |
0.0 |
|
 | Net earnings | | 107.6 |
120.7 |
63.4 |
-21.6 |
-113.1 |
71.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 138 |
155 |
81.3 |
-25.0 |
-129 |
78.4 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 4,083 |
4,037 |
4,380 |
4,614 |
5,926 |
5,892 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 181 |
301 |
365 |
343 |
230 |
301 |
221 |
221 |
|
 | Interest-bearing liabilities | | 2,811 |
2,717 |
2,831 |
3,361 |
4,757 |
4,425 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,129 |
4,202 |
4,423 |
4,957 |
6,279 |
6,725 |
221 |
221 |
|
|
 | Net Debt | | 2,811 |
2,585 |
2,831 |
3,361 |
4,757 |
4,261 |
-221 |
-221 |
|
|
See the entire balance sheet |
1000.0
|
 | 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 | | 299 |
311 |
240 |
160 |
102 |
333 |
0.0 |
0.0 |
|
 | Gross profit growth | | 101.6% |
4.1% |
-22.7% |
-33.3% |
-36.2% |
225.5% |
-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) | | 4,129 |
4,202 |
4,423 |
4,957 |
6,279 |
6,725 |
221 |
221 |
|
 | Balance sheet change% | | -1.2% |
1.8% |
5.3% |
12.1% |
26.7% |
7.1% |
-96.7% |
0.0% |
|
 | Added value | | 299.0 |
311.2 |
240.4 |
160.4 |
97.5 |
333.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -82 |
-92 |
298 |
181 |
1,255 |
-99 |
-5,892 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 4.0 |
5.0 |
5.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
1000.0
 | 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 (%) | | 85.0% |
85.3% |
81.2% |
67.3% |
43.9% |
80.4% |
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 % | | 6.1% |
6.4% |
4.5% |
2.3% |
0.8% |
4.1% |
0.0% |
0.0% |
|
 | ROI % | | 8.4% |
8.7% |
6.2% |
3.1% |
1.0% |
5.5% |
0.0% |
0.0% |
|
 | ROE % | | 84.7% |
50.1% |
19.0% |
-6.1% |
-39.4% |
26.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 4.4% |
7.2% |
8.3% |
6.9% |
3.7% |
4.5% |
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, % | | 940.0% |
830.6% |
1,177.6% |
2,095.4% |
4,649.8% |
1,279.7% |
0.0% |
0.0% |
|
 | Gearing % | | 1,554.9% |
901.2% |
775.9% |
979.0% |
2,066.0% |
1,468.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.0% |
4.0% |
4.1% |
4.3% |
4.3% |
4.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
131.6 |
0.0 |
0.0 |
0.0 |
164.4 |
0.0 |
0.0 |
|
1000.0
 | 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 | | -3,908.8 |
-3,723.1 |
-3,996.9 |
-4,559.6 |
-5,988.3 |
-6,184.0 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | 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 |
|
|