|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.1% |
2.4% |
1.9% |
5.7% |
3.6% |
1.5% |
13.3% |
13.3% |
|
 | Credit score (0-100) | | 69 |
65 |
70 |
39 |
52 |
74 |
17 |
17 |
|
 | Credit rating | | A |
BBB |
A |
BBB |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.2 |
0.0 |
0.0 |
1.9 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 248 |
50.3 |
170 |
-60.9 |
78.6 |
194 |
0.0 |
0.0 |
|
 | EBITDA | | 248 |
50.3 |
170 |
-60.9 |
78.6 |
194 |
0.0 |
0.0 |
|
 | EBIT | | 248 |
50.3 |
170 |
-60.9 |
78.6 |
194 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 153.3 |
7.3 |
127.9 |
-91.3 |
63.6 |
83.8 |
0.0 |
0.0 |
|
 | Net earnings | | 127.5 |
5.7 |
99.7 |
-76.2 |
49.6 |
65.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 153 |
7.3 |
128 |
-91.3 |
63.6 |
83.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,327 |
2,327 |
2,403 |
950 |
950 |
8,330 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 342 |
347 |
447 |
371 |
421 |
486 |
436 |
436 |
|
 | Interest-bearing liabilities | | 1,942 |
2,020 |
1,962 |
580 |
515 |
7,795 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,377 |
2,435 |
2,487 |
1,001 |
981 |
8,402 |
436 |
436 |
|
|
 | Net Debt | | 1,911 |
1,913 |
1,895 |
529 |
484 |
7,726 |
-436 |
-436 |
|
|
See the entire balance sheet |
1000.0
|
 | 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 | | 248 |
50.3 |
170 |
-60.9 |
78.6 |
194 |
0.0 |
0.0 |
|
 | Gross profit growth | | 1,069.5% |
-79.8% |
238.0% |
0.0% |
0.0% |
146.3% |
-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) | | 2,377 |
2,435 |
2,487 |
1,001 |
981 |
8,402 |
436 |
436 |
|
 | Balance sheet change% | | -28.6% |
2.4% |
2.1% |
-59.7% |
-2.0% |
756.7% |
-94.8% |
0.0% |
|
 | Added value | | 248.3 |
50.3 |
169.8 |
-60.9 |
78.6 |
193.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -971 |
0 |
76 |
-1,453 |
0 |
7,380 |
-8,330 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 3.0 |
4.0 |
5.0 |
-1.0 |
1.0 |
2.0 |
0.0 |
0.0 |
|
1000.0
 | 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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 8.7% |
2.1% |
6.9% |
-3.5% |
7.9% |
4.1% |
0.0% |
0.0% |
|
 | ROI % | | 8.9% |
2.2% |
7.1% |
-3.6% |
8.3% |
4.2% |
0.0% |
0.0% |
|
 | ROE % | | 45.9% |
1.7% |
25.1% |
-18.6% |
12.5% |
14.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 14.4% |
14.3% |
18.0% |
37.0% |
42.9% |
5.8% |
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, % | | 769.9% |
3,806.1% |
1,115.5% |
-868.2% |
616.1% |
3,992.3% |
0.0% |
0.0% |
|
 | Gearing % | | 568.6% |
581.7% |
438.8% |
156.5% |
122.5% |
1,604.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.8% |
2.2% |
2.1% |
2.4% |
2.7% |
2.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.1 |
0.0 |
0.2 |
0.1 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.1 |
0.0 |
0.2 |
0.1 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 30.9 |
107.6 |
67.1 |
51.2 |
30.8 |
68.9 |
0.0 |
0.0 |
|
1000.0
 | 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 | | -1,620.3 |
-1,625.6 |
-1,597.1 |
-248.5 |
-210.8 |
-7,538.0 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | 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 |
|
|