| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.0% |
2.0% |
|
| Bankruptcy risk | | 1.9% |
2.1% |
2.2% |
2.6% |
2.3% |
2.3% |
15.1% |
14.9% |
|
| Credit score (0-100) | | 71 |
69 |
65 |
60 |
64 |
60 |
2 |
2 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.3 |
0.1 |
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 | | 280 |
191 |
203 |
195 |
215 |
153 |
0.0 |
0.0 |
|
| EBITDA | | 280 |
191 |
184 |
173 |
186 |
114 |
0.0 |
0.0 |
|
| EBIT | | 223 |
132 |
125 |
114 |
128 |
72.4 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 222.5 |
132.3 |
124.3 |
112.9 |
125.4 |
71.8 |
0.0 |
0.0 |
|
| Net earnings | | 173.2 |
103.4 |
96.7 |
88.0 |
97.5 |
51.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 222 |
132 |
124 |
113 |
125 |
71.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 952 |
893 |
834 |
775 |
716 |
675 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,002 |
926 |
842 |
750 |
758 |
809 |
608 |
608 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,106 |
1,066 |
1,029 |
902 |
928 |
947 |
608 |
608 |
|
|
| Net Debt | | -114 |
-130 |
-158 |
-84.2 |
-134 |
-209 |
-608 |
-608 |
|
|
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 | | 280 |
191 |
203 |
195 |
215 |
153 |
0.0 |
0.0 |
|
| Gross profit growth | | -4.2% |
-31.9% |
6.2% |
-3.7% |
10.0% |
-28.8% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
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) | | 1,106 |
1,066 |
1,029 |
902 |
928 |
947 |
608 |
608 |
|
| Balance sheet change% | | -5.5% |
-3.6% |
-3.5% |
-12.3% |
2.8% |
2.1% |
-35.8% |
0.0% |
|
| Added value | | 280.5 |
191.1 |
183.9 |
172.9 |
186.4 |
113.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 156 |
-118 |
-118 |
-118 |
-118 |
-83 |
-675 |
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 (%) | | 79.5% |
69.2% |
61.7% |
58.4% |
59.4% |
47.4% |
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 % | | 19.6% |
12.2% |
12.0% |
11.8% |
14.0% |
7.7% |
0.0% |
0.0% |
|
| ROI % | | 20.7% |
12.7% |
12.9% |
13.0% |
15.3% |
8.4% |
0.0% |
0.0% |
|
| ROE % | | 17.2% |
10.7% |
10.9% |
11.1% |
12.9% |
6.6% |
0.0% |
0.0% |
|
| Equity ratio % | | 90.6% |
86.9% |
81.9% |
83.1% |
81.7% |
85.4% |
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, % | | -40.7% |
-67.8% |
-85.7% |
-48.7% |
-72.0% |
-183.9% |
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) | | 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 | | 129.7 |
116.4 |
93.4 |
58.8 |
119.5 |
208.6 |
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 |
0 |
184 |
173 |
186 |
114 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
184 |
173 |
186 |
114 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
125 |
114 |
128 |
72 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
97 |
88 |
97 |
52 |
0 |
0 |
|