| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.9% |
5.9% |
|
| Bankruptcy risk | | 2.8% |
2.9% |
2.0% |
1.5% |
1.8% |
1.9% |
9.7% |
9.5% |
|
| Credit score (0-100) | | 61 |
59 |
68 |
74 |
71 |
69 |
6 |
6 |
|
| Credit rating | | BB |
BB |
BBB |
BBB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.2 |
5.0 |
1.0 |
0.4 |
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 | | 839 |
629 |
669 |
703 |
610 |
679 |
0.0 |
0.0 |
|
| EBITDA | | 662 |
258 |
305 |
336 |
210 |
231 |
0.0 |
0.0 |
|
| EBIT | | 533 |
180 |
227 |
260 |
128 |
148 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 508.4 |
159.3 |
214.2 |
242.2 |
109.3 |
136.6 |
0.0 |
0.0 |
|
| Net earnings | | 393.9 |
124.0 |
166.3 |
188.9 |
84.9 |
105.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 508 |
159 |
214 |
242 |
109 |
137 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 26.9 |
32.8 |
22.6 |
14.5 |
50.5 |
34.8 |
0.0 |
0.0 |
|
| Shareholders equity total | | 444 |
568 |
734 |
923 |
1,008 |
1,114 |
364 |
364 |
|
| Interest-bearing liabilities | | 618 |
280 |
288 |
300 |
312 |
98.2 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,332 |
1,169 |
1,322 |
1,523 |
1,539 |
1,474 |
364 |
364 |
|
|
| Net Debt | | 92.7 |
-235 |
-436 |
-415 |
-383 |
-848 |
-94.1 |
-94.1 |
|
|
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 | | 839 |
629 |
669 |
703 |
610 |
679 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-25.1% |
6.4% |
5.1% |
-13.2% |
11.3% |
-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) | | 1,332 |
1,169 |
1,322 |
1,523 |
1,539 |
1,474 |
364 |
364 |
|
| Balance sheet change% | | 0.0% |
-12.2% |
13.1% |
15.2% |
1.0% |
-4.2% |
-75.3% |
0.0% |
|
| Added value | | 662.4 |
257.8 |
304.7 |
336.0 |
203.9 |
231.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 505 |
-139 |
-155 |
-151 |
-113 |
-166 |
-35 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
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 (%) | | 63.4% |
28.7% |
33.9% |
37.0% |
21.0% |
21.8% |
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 % | | 40.0% |
14.4% |
18.2% |
18.3% |
8.4% |
9.9% |
0.0% |
0.0% |
|
| ROI % | | 43.9% |
16.5% |
21.6% |
21.3% |
9.5% |
11.2% |
0.0% |
0.0% |
|
| ROE % | | 88.7% |
24.5% |
25.5% |
22.8% |
8.8% |
10.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 33.3% |
48.6% |
55.5% |
60.6% |
65.5% |
75.6% |
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, % | | 14.0% |
-91.1% |
-143.0% |
-123.5% |
-182.7% |
-366.9% |
0.0% |
0.0% |
|
| Gearing % | | 139.2% |
49.3% |
39.2% |
32.5% |
31.0% |
8.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 7.8% |
4.7% |
4.5% |
6.2% |
6.2% |
6.1% |
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 | | -38.5 |
121.2 |
348.1 |
595.7 |
697.2 |
870.4 |
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 | | 662 |
258 |
305 |
336 |
204 |
231 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 662 |
258 |
305 |
336 |
210 |
231 |
0 |
0 |
|
| EBIT / employee | | 533 |
180 |
227 |
260 |
128 |
148 |
0 |
0 |
|
| Net earnings / employee | | 394 |
124 |
166 |
189 |
85 |
106 |
0 |
0 |
|