| Bankruptcy risk for industry | | 1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
0.0% |
0.4% |
0.4% |
0.5% |
9.4% |
9.2% |
|
| Credit score (0-100) | | 0 |
0 |
0 |
100 |
100 |
99 |
6 |
7 |
|
| Credit rating | | N/A |
N/A |
N/A |
AAA |
AAA |
AA |
B |
B |
|
| Credit limit (mDKK) | | 0.0 |
0.0 |
0.0 |
30.9 |
30.6 |
32.3 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
| Net sales | | 0 |
0 |
0 |
387 |
476 |
521 |
521 |
521 |
|
| Gross profit | | 0.0 |
0.0 |
0.0 |
63.6 |
91.9 |
82.5 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
0.0 |
2.1 |
15.7 |
-0.6 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
0.0 |
2.1 |
15.7 |
-0.6 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
0.0 |
40.4 |
13.8 |
35.3 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
0.0 |
37.3 |
8.2 |
35.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
0.0 |
40.4 |
13.8 |
35.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
8.4 |
6.7 |
4.6 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
0.0 |
293 |
276 |
308 |
154 |
154 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
82.9 |
58.3 |
115 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
0.0 |
529 |
548 |
576 |
154 |
154 |
|
|
| Net Debt | | 0.0 |
0.0 |
0.0 |
78.6 |
50.1 |
114 |
-154 |
-154 |
|
|
See the entire balance sheet |
|
| Net sales | | 0 |
0 |
0 |
387 |
476 |
521 |
521 |
521 |
|
| Net sales growth | | -100.0% |
0.0% |
0.0% |
0.0% |
23.0% |
9.4% |
0.0% |
0.0% |
|
| Gross profit | | 0.0 |
0.0 |
0.0 |
63.6 |
91.9 |
82.5 |
0.0 |
0.0 |
|
| Gross profit growth | | -100.0% |
0.0% |
0.0% |
0.0% |
44.5% |
-10.2% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
81 |
83 |
90 |
0 |
0 |
|
| Employee growth % | | -100.0% |
0.0% |
0.0% |
0.0% |
2.5% |
8.4% |
-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 |
0 |
0 |
529 |
548 |
576 |
154 |
154 |
|
| Balance sheet change% | | -100.0% |
0.0% |
0.0% |
0.0% |
3.6% |
5.2% |
-73.3% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
0.0 |
2.1 |
15.7 |
-0.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.5% |
3.3% |
-0.1% |
0.0% |
0.0% |
|
| Investments | | -16 |
0 |
0 |
27 |
-1 |
-2 |
-24 |
0 |
|
|
| Net sales trend | | -1.0 |
0.0 |
0.0 |
0.0 |
1.0 |
2.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
0.0 |
0.0 |
1.0 |
2.0 |
-1.0 |
0.0 |
0.0 |
|
| EBITDA % | | 0.0% |
0.0% |
0.0% |
0.5% |
3.3% |
-0.1% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
0.0% |
0.0% |
0.5% |
3.3% |
-0.1% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 0.0% |
0.0% |
0.0% |
3.2% |
17.1% |
-0.8% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
0.0% |
0.0% |
9.7% |
1.7% |
6.7% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
9.7% |
1.7% |
6.7% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
10.4% |
2.9% |
6.8% |
0.0% |
0.0% |
|
| ROA % | | 0.0% |
0.0% |
0.0% |
8.3% |
3.2% |
8.0% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
0.0% |
11.1% |
4.5% |
10.9% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
0.0% |
12.7% |
2.9% |
12.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
0.0% |
62.6% |
58.1% |
59.4% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
55.5% |
50.8% |
45.5% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
54.4% |
49.1% |
45.4% |
-29.5% |
-29.5% |
|
| Net int. bear. debt to EBITDA, % | | 0.0% |
0.0% |
0.0% |
3,809.3% |
318.7% |
-18,202.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
28.3% |
21.1% |
37.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
8.6% |
4.7% |
10.9% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
27.7 |
26.4 |
15.0 |
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% |
44.8% |
47.1% |
38.8% |
29.5% |
29.5% |
|
| Net working capital | | 0.0 |
0.0 |
0.0 |
-41.6 |
-17.6 |
-34.4 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
-10.8% |
-3.7% |
-6.6% |
0.0% |
0.0% |
|
| Net sales / employee | | 0 |
0 |
0 |
5 |
6 |
6 |
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 |
|