 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 14.6% |
13.1% |
16.2% |
9.2% |
9.4% |
11.2% |
20.5% |
20.5% |
|
 | Credit score (0-100) | | 15 |
18 |
11 |
25 |
25 |
20 |
5 |
5 |
|
 | Credit rating | | BB |
BB |
BB |
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 | | 768 |
578 |
514 |
769 |
660 |
799 |
799 |
799 |
|
 | Gross profit | | 457 |
263 |
354 |
490 |
401 |
462 |
0.0 |
0.0 |
|
 | EBITDA | | 13.7 |
9.5 |
16.4 |
74.8 |
75.9 |
59.8 |
0.0 |
0.0 |
|
 | EBIT | | 9.3 |
4.1 |
5.5 |
45.1 |
36.1 |
21.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 9.3 |
4.1 |
5.5 |
45.1 |
36.1 |
21.3 |
0.0 |
0.0 |
|
 | Net earnings | | 9.3 |
3.2 |
4.3 |
35.2 |
26.9 |
16.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 9.3 |
4.1 |
5.5 |
45.1 |
36.1 |
21.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 14.7 |
10.1 |
76.2 |
79.9 |
97.4 |
109 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 69.9 |
73.1 |
78.6 |
132 |
159 |
183 |
16.6 |
16.6 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 255 |
291 |
337 |
379 |
321 |
546 |
16.6 |
16.6 |
|
|
 | Net Debt | | -3.8 |
-144 |
-67.0 |
-184 |
-52.3 |
-98.1 |
-16.6 |
-16.6 |
|
|
See the entire balance sheet |
|
 | Net sales | | 768 |
578 |
514 |
769 |
660 |
799 |
799 |
799 |
|
 | Net sales growth | | 120.3% |
-24.8% |
-11.0% |
49.5% |
-14.1% |
20.9% |
0.0% |
0.0% |
|
 | Gross profit | | 457 |
263 |
354 |
490 |
401 |
462 |
0.0 |
0.0 |
|
 | Gross profit growth | | 124.9% |
-42.5% |
34.8% |
38.6% |
-18.3% |
15.2% |
-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) | | 255 |
291 |
337 |
379 |
321 |
546 |
17 |
17 |
|
 | Balance sheet change% | | 74.4% |
14.4% |
15.7% |
12.5% |
-15.3% |
70.0% |
-97.0% |
0.0% |
|
 | Added value | | 13.7 |
9.5 |
16.4 |
74.8 |
65.8 |
59.8 |
0.0 |
0.0 |
|
 | Added value % | | 1.8% |
1.7% |
3.2% |
9.7% |
10.0% |
7.5% |
0.0% |
0.0% |
|
 | Investments | | 5 |
-10 |
55 |
-26 |
-22 |
-27 |
-109 |
0 |
|
|
 | Net sales trend | | 1.0 |
-1.0 |
-2.0 |
1.0 |
-1.0 |
1.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
 | EBITDA % | | 1.8% |
1.7% |
3.2% |
9.7% |
11.5% |
7.5% |
0.0% |
0.0% |
|
 | EBIT % | | 1.2% |
0.7% |
1.1% |
5.9% |
5.5% |
2.7% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 2.0% |
1.6% |
1.6% |
9.2% |
9.0% |
4.6% |
0.0% |
0.0% |
|
 | Net Earnings % | | 1.2% |
0.6% |
0.8% |
4.6% |
4.1% |
2.1% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 1.8% |
1.5% |
3.0% |
8.4% |
10.1% |
6.9% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 1.2% |
0.7% |
1.1% |
5.9% |
5.5% |
2.7% |
0.0% |
0.0% |
|
 | ROA % | | 4.6% |
1.5% |
1.7% |
12.6% |
10.3% |
4.9% |
0.0% |
0.0% |
|
 | ROI % | | 14.2% |
5.8% |
7.2% |
42.9% |
24.9% |
12.5% |
0.0% |
0.0% |
|
 | ROE % | | 14.2% |
4.5% |
5.6% |
33.5% |
18.5% |
9.7% |
0.0% |
0.0% |
|
 | Equity ratio % | | 27.4% |
25.1% |
23.3% |
34.7% |
49.4% |
33.4% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 24.0% |
37.8% |
50.3% |
32.2% |
24.6% |
45.5% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 23.5% |
12.9% |
37.3% |
8.2% |
16.7% |
33.2% |
-2.1% |
-2.1% |
|
 | Net int. bear. debt to EBITDA, % | | -27.7% |
-1,506.0% |
-408.6% |
-246.2% |
-68.9% |
-163.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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% |
0.0% |
0.0% |
0.0% |
|
 | Trade debtors turnover (days) | | 112.1 |
64.1 |
116.7 |
33.3 |
75.4 |
129.6 |
0.0 |
0.0 |
|
 | Trade creditors turnover (days) | | -115.7 |
-215.9 |
517.0 |
255.0 |
151.4 |
301.7 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 31.2% |
48.7% |
50.8% |
39.0% |
33.9% |
54.8% |
2.1% |
2.1% |
|
 | Net working capital | | 55.1 |
67.3 |
2.4 |
51.8 |
61.3 |
74.1 |
0.0 |
0.0 |
|
 | Net working capital % | | 7.2% |
11.7% |
0.5% |
6.7% |
9.3% |
9.3% |
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 |
|