| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.0% |
2.0% |
|
| Bankruptcy risk | | 9.1% |
7.1% |
20.3% |
17.2% |
14.2% |
5.2% |
15.5% |
15.5% |
|
| Credit score (0-100) | | 28 |
35 |
5 |
8 |
14 |
42 |
13 |
13 |
|
| Credit rating | | BB |
BBB |
B |
BB |
BB |
BBB |
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 | | 1,339 |
791 |
1,074 |
1,528 |
1,525 |
1,773 |
0.0 |
0.0 |
|
| EBITDA | | 143 |
-53.7 |
-248 |
142 |
23.6 |
191 |
0.0 |
0.0 |
|
| EBIT | | 137 |
-60.8 |
-255 |
134 |
18.1 |
191 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 131.8 |
-65.6 |
-264.9 |
132.4 |
6.7 |
187.1 |
0.0 |
0.0 |
|
| Net earnings | | 100.5 |
-51.6 |
-278.1 |
132.4 |
5.7 |
178.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 132 |
-65.6 |
-265 |
132 |
6.7 |
187 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 26.8 |
19.7 |
12.6 |
5.6 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 158 |
53.9 |
-224 |
-91.8 |
-86.1 |
91.9 |
0.0 |
0.0 |
|
| Interest-bearing liabilities | | 0.0 |
89.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 393 |
389 |
458 |
406 |
322 |
471 |
0.0 |
0.0 |
|
|
| Net Debt | | -63.8 |
89.6 |
-313 |
-26.9 |
-94.7 |
-241 |
0.0 |
0.0 |
|
|
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 | | 1,339 |
791 |
1,074 |
1,528 |
1,525 |
1,773 |
0.0 |
0.0 |
|
| Gross profit growth | | 19.5% |
-40.9% |
35.7% |
42.2% |
-0.2% |
16.3% |
-100.0% |
0.0% |
|
| Employees | | 0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 393 |
389 |
458 |
406 |
322 |
471 |
0 |
0 |
|
| Balance sheet change% | | 13.7% |
-0.8% |
17.7% |
-11.4% |
-20.8% |
46.5% |
-100.0% |
0.0% |
|
| Added value | | 142.5 |
-53.7 |
-248.3 |
141.5 |
25.1 |
191.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 6 |
-14 |
-14 |
-14 |
-11 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
-1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
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 (%) | | 10.2% |
-7.7% |
-23.8% |
8.8% |
1.2% |
10.8% |
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 % | | 37.2% |
-15.5% |
-47.7% |
22.8% |
4.0% |
43.5% |
0.0% |
0.0% |
|
| ROI % | | 113.3% |
-40.1% |
-355.8% |
0.0% |
0.0% |
416.1% |
0.0% |
0.0% |
|
| ROE % | | 83.3% |
-48.6% |
-108.6% |
30.6% |
1.6% |
86.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 40.3% |
13.8% |
-32.9% |
-18.4% |
-21.1% |
19.5% |
0.0% |
0.0% |
|
| 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, % | | -44.8% |
-167.0% |
126.1% |
-19.0% |
-401.1% |
-126.0% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
166.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6,966.7% |
10.8% |
21.3% |
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) | | 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 | | 132.4 |
34.2 |
-236.9 |
-108.7 |
-97.7 |
88.4 |
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 | | 0 |
-54 |
-248 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
-54 |
-248 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
-61 |
-255 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
-52 |
-278 |
0 |
0 |
0 |
0 |
0 |
|