 | Bankruptcy risk for industry | | 5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
|
 | Bankruptcy risk | | 0.0% |
13.4% |
6.3% |
9.8% |
7.7% |
8.8% |
10.9% |
10.9% |
|
 | Credit score (0-100) | | 0 |
17 |
36 |
24 |
31 |
28 |
22 |
22 |
|
 | Credit rating | | N/A |
BB |
BBB |
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 | | 0.0 |
525 |
1,426 |
818 |
1,285 |
2,348 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
132 |
589 |
-72.6 |
197 |
1,180 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
123 |
560 |
-102 |
165 |
1,168 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
120.8 |
555.4 |
-237.7 |
164.8 |
1,169.3 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
94.0 |
432.8 |
-214.3 |
128.2 |
911.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
121 |
555 |
-238 |
165 |
1,169 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
79.1 |
49.4 |
19.8 |
46.9 |
43.3 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
134 |
567 |
238 |
249 |
1,038 |
863 |
863 |
|
 | Interest-bearing liabilities | | 0.0 |
9.0 |
11.9 |
14.9 |
1.4 |
9.4 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
400 |
940 |
490 |
553 |
1,370 |
863 |
863 |
|
|
 | Net Debt | | 0.0 |
-216 |
-507 |
-374 |
-438 |
-564 |
-863 |
-863 |
|
|
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 |
525 |
1,426 |
818 |
1,285 |
2,348 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
171.5% |
-42.6% |
57.0% |
82.8% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
4 |
4 |
4 |
4 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
300.0% |
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) | | 0 |
400 |
940 |
490 |
553 |
1,370 |
863 |
863 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
135.1% |
-47.9% |
13.0% |
147.6% |
-37.0% |
0.0% |
|
 | Added value | | 0.0 |
132.4 |
589.2 |
-72.6 |
194.8 |
1,180.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
69 |
-59 |
-59 |
-4 |
-15 |
-43 |
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 |
-1.0 |
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 (%) | | 0.0% |
23.3% |
39.2% |
-12.5% |
12.9% |
49.7% |
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% |
30.7% |
83.5% |
-14.3% |
32.0% |
121.8% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
84.1% |
154.5% |
-24.6% |
66.3% |
180.5% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
70.1% |
123.5% |
-53.2% |
52.7% |
141.7% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
33.5% |
60.3% |
48.6% |
44.9% |
75.8% |
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% |
-162.8% |
-86.0% |
514.6% |
-222.9% |
-47.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
6.7% |
2.1% |
6.2% |
0.5% |
0.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
40.1% |
39.6% |
1,013.4% |
22.6% |
32.8% |
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 |
57.6 |
517.4 |
218.4 |
197.1 |
990.6 |
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 |
132 |
147 |
-18 |
49 |
295 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
132 |
147 |
-18 |
49 |
295 |
0 |
0 |
|
 | EBIT / employee | | 0 |
123 |
140 |
-26 |
41 |
292 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
94 |
108 |
-54 |
32 |
228 |
0 |
0 |
|