 | Bankruptcy risk for industry | | 5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
|
 | Bankruptcy risk | | 10.5% |
12.7% |
8.5% |
10.4% |
10.8% |
9.6% |
16.6% |
16.6% |
|
 | Credit score (0-100) | | 25 |
19 |
29 |
22 |
22 |
25 |
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 | | 510 |
460 |
410 |
598 |
445 |
623 |
0.0 |
0.0 |
|
 | EBITDA | | 82.8 |
56.4 |
-47.7 |
125 |
-28.8 |
79.0 |
0.0 |
0.0 |
|
 | EBIT | | 61.9 |
-5.3 |
-68.6 |
104 |
-48.8 |
78.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 59.7 |
-11.1 |
-74.6 |
102.1 |
-51.4 |
78.9 |
0.0 |
0.0 |
|
 | Net earnings | | 46.0 |
-4.7 |
-50.6 |
72.0 |
-42.7 |
61.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 59.7 |
-11.1 |
-74.6 |
102 |
-51.4 |
78.9 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 42.9 |
66.2 |
45.3 |
24.6 |
4.7 |
4.5 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 110 |
105 |
54.7 |
127 |
83.9 |
145 |
61.1 |
61.1 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
6.3 |
6.3 |
6.3 |
6.3 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 371 |
392 |
403 |
323 |
331 |
440 |
61.1 |
61.1 |
|
|
 | Net Debt | | -281 |
-57.7 |
-288 |
-257 |
-303 |
-319 |
-61.1 |
-61.1 |
|
|
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 | | 510 |
460 |
410 |
598 |
445 |
623 |
0.0 |
0.0 |
|
 | Gross profit growth | | 17.6% |
-9.7% |
-11.0% |
45.9% |
-25.7% |
40.1% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | -100.0% |
0.0% |
-100.0% |
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) | | 371 |
392 |
403 |
323 |
331 |
440 |
61 |
61 |
|
 | Balance sheet change% | | 63.5% |
5.6% |
2.7% |
-19.8% |
2.5% |
32.8% |
-86.1% |
0.0% |
|
 | Added value | | 82.8 |
56.4 |
-47.7 |
124.9 |
-28.1 |
79.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -42 |
-38 |
-42 |
-41 |
-40 |
-0 |
-5 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
-1.0 |
-2.0 |
1.0 |
-1.0 |
1.0 |
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 (%) | | 12.1% |
-1.2% |
-16.7% |
17.4% |
-11.0% |
12.6% |
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 % | | 20.7% |
-1.4% |
-17.3% |
28.7% |
-14.9% |
20.5% |
0.0% |
0.0% |
|
 | ROI % | | 71.1% |
-5.0% |
-82.6% |
107.6% |
-43.7% |
65.4% |
0.0% |
0.0% |
|
 | ROE % | | 52.9% |
-4.4% |
-63.3% |
79.4% |
-40.6% |
53.3% |
0.0% |
0.0% |
|
 | Equity ratio % | | 29.6% |
26.9% |
13.6% |
39.2% |
25.3% |
33.0% |
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, % | | -339.1% |
-102.4% |
602.8% |
-206.1% |
1,050.5% |
-404.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
11.4% |
4.9% |
7.5% |
4.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
193.3% |
34.7% |
42.9% |
0.9% |
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 | | 67.1 |
39.1 |
9.4 |
102.0 |
79.2 |
140.5 |
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 |
56 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
56 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
-5 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
-5 |
0 |
0 |
0 |
0 |
0 |
0 |
|