| Bankruptcy risk for industry | | 0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
|
| Bankruptcy risk | | 3.6% |
3.6% |
3.8% |
3.8% |
3.8% |
12.2% |
13.0% |
13.0% |
|
| Credit score (0-100) | | 54 |
54 |
51 |
50 |
51 |
18 |
18 |
18 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
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 | | -10.0 |
-5.0 |
-4.0 |
-8.0 |
-10.0 |
-8.1 |
0.0 |
0.0 |
|
| EBITDA | | -10.0 |
-5.0 |
-4.0 |
-8.0 |
-10.0 |
-8.1 |
0.0 |
0.0 |
|
| EBIT | | -10.0 |
-5.0 |
-4.0 |
-8.0 |
-10.0 |
-8.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 151.0 |
42.0 |
46.0 |
91.0 |
91.0 |
7.4 |
0.0 |
0.0 |
|
| Net earnings | | 151.0 |
42.0 |
46.0 |
91.0 |
91.0 |
7.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 151 |
42.0 |
46.0 |
91.0 |
91.0 |
7.4 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 866 |
908 |
879 |
857 |
834 |
723 |
476 |
476 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 906 |
950 |
927 |
863 |
926 |
728 |
476 |
476 |
|
|
| Net Debt | | -61.0 |
-11.0 |
-13.0 |
-116 |
-229 |
-724 |
-476 |
-476 |
|
|
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 | | -10.0 |
-5.0 |
-4.0 |
-8.0 |
-10.0 |
-8.1 |
0.0 |
0.0 |
|
| Gross profit growth | | -66.7% |
50.0% |
20.0% |
-100.0% |
-25.0% |
19.4% |
0.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
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) | | 906 |
950 |
927 |
863 |
926 |
728 |
476 |
476 |
|
| Balance sheet change% | | 5.7% |
4.9% |
-2.4% |
-6.9% |
7.3% |
-21.3% |
-34.6% |
0.0% |
|
| Added value | | -10.0 |
-5.0 |
-4.0 |
-8.0 |
-10.0 |
-8.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
-5.0 |
-5.0 |
-5.0 |
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 (%) | | 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 % | | 17.0% |
4.6% |
5.1% |
10.4% |
10.6% |
0.9% |
0.0% |
0.0% |
|
| ROI % | | 17.8% |
4.8% |
5.4% |
10.7% |
11.2% |
0.9% |
0.0% |
0.0% |
|
| ROE % | | 17.9% |
4.7% |
5.1% |
10.5% |
10.8% |
0.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 95.6% |
95.6% |
94.8% |
99.3% |
90.1% |
99.3% |
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, % | | 610.0% |
220.0% |
325.0% |
1,450.0% |
2,290.0% |
8,982.6% |
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) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 146.0 |
365.0 |
456.3 |
228.1 |
182.5 |
226.3 |
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 | | 366.0 |
408.0 |
379.0 |
357.0 |
334.0 |
723.4 |
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 | | -10 |
-5 |
-4 |
-8 |
-10 |
-8 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -10 |
-5 |
-4 |
-8 |
-10 |
-8 |
0 |
0 |
|
| EBIT / employee | | -10 |
-5 |
-4 |
-8 |
-10 |
-8 |
0 |
0 |
|
| Net earnings / employee | | 151 |
42 |
46 |
91 |
91 |
7 |
0 |
0 |
|