| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.4% |
1.4% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
17.4% |
11.9% |
13.4% |
13.7% |
22.0% |
21.6% |
|
| Credit score (0-100) | | 0 |
0 |
9 |
19 |
16 |
15 |
4 |
5 |
|
| Credit rating | | N/A |
N/A |
B |
BB |
BB |
BB |
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 |
|
| Net sales | | 0 |
0 |
406 |
1,988 |
2,853 |
2,516 |
2,516 |
2,516 |
|
| Gross profit | | 0.0 |
0.0 |
387 |
1,154 |
1,804 |
1,458 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
384 |
711 |
1,077 |
586 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
121 |
100 |
92.8 |
0.6 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
120.9 |
100.2 |
92.8 |
0.1 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
94.3 |
78.1 |
72.4 |
0.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
121 |
100 |
92.8 |
0.1 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
227 |
221 |
179 |
339 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
134 |
212 |
285 |
285 |
245 |
245 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
102 |
31.1 |
45.8 |
3.6 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
301 |
667 |
557 |
579 |
245 |
245 |
|
|
| Net Debt | | 0.0 |
0.0 |
64.2 |
-78.0 |
-170 |
-225 |
-245 |
-245 |
|
|
See the entire balance sheet |
|
| Net sales | | 0 |
0 |
406 |
1,988 |
2,853 |
2,516 |
2,516 |
2,516 |
|
| Net sales growth | | 0.0% |
0.0% |
0.0% |
389.2% |
43.5% |
-11.8% |
0.0% |
0.0% |
|
| Gross profit | | 0.0 |
0.0 |
387 |
1,154 |
1,804 |
1,458 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
198.4% |
56.3% |
-19.2% |
-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 |
0 |
301 |
667 |
557 |
579 |
245 |
245 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
122.0% |
-16.5% |
4.0% |
-57.7% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
384.2 |
711.4 |
704.1 |
585.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
94.6% |
35.8% |
24.7% |
23.3% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
-37 |
-617 |
-1,026 |
-425 |
-339 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
1.0 |
2.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
0.0 |
1.0 |
2.0 |
3.0 |
4.0 |
0.0 |
0.0 |
|
| EBITDA % | | 0.0% |
0.0% |
94.6% |
35.8% |
37.8% |
23.3% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
0.0% |
29.7% |
5.0% |
3.3% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 0.0% |
0.0% |
31.3% |
8.7% |
5.1% |
0.0% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
0.0% |
23.2% |
3.9% |
2.5% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
88.0% |
34.7% |
37.1% |
23.3% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
29.7% |
5.0% |
3.3% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | 0.0% |
0.0% |
40.2% |
20.7% |
15.2% |
0.1% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
51.1% |
41.7% |
32.3% |
0.2% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
70.2% |
45.1% |
29.1% |
0.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
44.7% |
31.8% |
51.1% |
49.2% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
40.9% |
22.9% |
9.5% |
11.7% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
31.6% |
17.4% |
2.0% |
2.6% |
-9.7% |
-9.7% |
|
| Net int. bear. debt to EBITDA, % | | 0.0% |
0.0% |
16.7% |
-11.0% |
-15.8% |
-38.5% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
76.1% |
14.7% |
16.1% |
1.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
1.9% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 0.0 |
0.0 |
32.2 |
62.0 |
20.8 |
1.6 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
0.0 |
337.6 |
118.0 |
5.4 |
64.3 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
0.0% |
18.2% |
22.5% |
13.3% |
9.5% |
9.7% |
9.7% |
|
| Net working capital | | 0.0 |
0.0 |
-92.4 |
-8.1 |
105.7 |
-54.4 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
-22.7% |
-0.4% |
3.7% |
-2.2% |
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 |
|