| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.5% |
3.5% |
|
| Bankruptcy risk | | 3.8% |
15.9% |
4.5% |
4.1% |
5.3% |
4.2% |
12.7% |
12.5% |
|
| Credit score (0-100) | | 53 |
13 |
46 |
47 |
42 |
42 |
3 |
4 |
|
| Credit rating | | BB |
B |
BB |
BB |
BB |
BB |
B |
B |
|
| 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 | | 957 |
971 |
931 |
991 |
1,034 |
681 |
681 |
681 |
|
| Gross profit | | 49.9 |
-115 |
85.8 |
130 |
117 |
92.4 |
0.0 |
0.0 |
|
| EBITDA | | 49.9 |
-115 |
85.8 |
130 |
117 |
92.4 |
0.0 |
0.0 |
|
| EBIT | | 40.2 |
-124 |
75.5 |
109 |
96.6 |
71.7 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 40.2 |
-124.4 |
74.7 |
105.6 |
93.4 |
72.1 |
0.0 |
0.0 |
|
| Net earnings | | 40.2 |
-124.4 |
74.7 |
105.6 |
93.4 |
72.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 40.2 |
-124 |
74.7 |
106 |
93.4 |
72.1 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 9.7 |
0.0 |
93.0 |
72.3 |
51.7 |
31.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 858 |
733 |
808 |
914 |
907 |
929 |
754 |
754 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,256 |
840 |
1,079 |
1,132 |
1,006 |
982 |
754 |
754 |
|
|
| Net Debt | | -901 |
-547 |
-859 |
-821 |
-759 |
-717 |
-754 |
-754 |
|
|
See the entire balance sheet |
|
| Net sales | | 957 |
971 |
931 |
991 |
1,034 |
681 |
681 |
681 |
|
| Net sales growth | | -42.1% |
1.4% |
-4.1% |
6.4% |
4.4% |
-34.2% |
0.0% |
0.0% |
|
| Gross profit | | 49.9 |
-115 |
85.8 |
130 |
117 |
92.4 |
0.0 |
0.0 |
|
| Gross profit growth | | -69.9% |
0.0% |
0.0% |
51.2% |
-9.6% |
-21.2% |
-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) | | 1,256 |
840 |
1,079 |
1,132 |
1,006 |
982 |
754 |
754 |
|
| Balance sheet change% | | 6.8% |
-33.1% |
28.4% |
4.9% |
-11.1% |
-2.4% |
-23.2% |
0.0% |
|
| Added value | | 49.9 |
-114.7 |
85.8 |
129.8 |
117.3 |
92.4 |
0.0 |
0.0 |
|
| Added value % | | 5.2% |
-11.8% |
9.2% |
13.1% |
11.3% |
13.6% |
0.0% |
0.0% |
|
| Investments | | -19 |
-19 |
83 |
-41 |
-41 |
-41 |
-31 |
0 |
|
|
| Net sales trend | | -2.0 |
1.0 |
-1.0 |
1.0 |
2.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
0.0 |
0.0 |
|
| EBITDA % | | 5.2% |
-11.8% |
9.2% |
13.1% |
11.3% |
13.6% |
0.0% |
0.0% |
|
| EBIT % | | 4.2% |
-12.8% |
8.1% |
11.0% |
9.3% |
10.5% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 80.6% |
108.4% |
88.0% |
84.1% |
82.4% |
77.6% |
0.0% |
0.0% |
|
| Net Earnings % | | 4.2% |
-12.8% |
8.0% |
10.7% |
9.0% |
10.6% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 5.2% |
-11.8% |
9.1% |
12.7% |
11.0% |
13.6% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 4.2% |
-12.8% |
8.0% |
10.7% |
9.0% |
10.6% |
0.0% |
0.0% |
|
| ROA % | | 3.3% |
-11.9% |
7.9% |
9.9% |
9.0% |
7.3% |
0.0% |
0.0% |
|
| ROI % | | 4.5% |
-15.6% |
9.8% |
12.7% |
10.6% |
7.9% |
0.0% |
0.0% |
|
| ROE % | | 4.5% |
-15.6% |
9.7% |
12.3% |
10.3% |
7.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 91.7% |
98.8% |
84.7% |
94.7% |
96.6% |
97.0% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 41.6% |
11.0% |
29.1% |
22.0% |
9.6% |
7.8% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | -52.5% |
-45.4% |
-63.2% |
-60.9% |
-63.8% |
-97.4% |
-110.7% |
-110.7% |
|
| Net int. bear. debt to EBITDA, % | | -1,807.3% |
477.0% |
-1,000.7% |
-632.8% |
-647.7% |
-775.8% |
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% |
2,622.2% |
7,256.8% |
19,918.8% |
0.0% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 13.4 |
0.4 |
2.5 |
11.1 |
0.0 |
2.1 |
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 % | | 130.2% |
86.5% |
105.9% |
106.9% |
92.3% |
139.7% |
110.7% |
110.7% |
|
| Net working capital | | 848.0 |
733.3 |
715.0 |
841.3 |
855.3 |
898.1 |
0.0 |
0.0 |
|
| Net working capital % | | 88.6% |
75.5% |
76.8% |
84.9% |
82.7% |
131.9% |
0.0% |
0.0% |
|
| 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 |
|