|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 20.9% |
15.7% |
10.8% |
6.4% |
4.6% |
3.7% |
18.8% |
18.5% |
|
| Credit score (0-100) | | 6 |
13 |
22 |
36 |
45 |
50 |
7 |
8 |
|
| Credit rating | | B |
BB |
BB |
BBB |
BBB |
BBB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 1,486 |
2,097 |
3,175 |
3,766 |
3,335 |
4,277 |
0.0 |
0.0 |
|
| EBITDA | | 113 |
170 |
136 |
152 |
251 |
300 |
0.0 |
0.0 |
|
| EBIT | | 61.7 |
119 |
84.8 |
107 |
163 |
221 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 45.7 |
104.3 |
83.9 |
105.8 |
161.5 |
219.4 |
0.0 |
0.0 |
|
| Net earnings | | -36.3 |
78.1 |
62.9 |
82.5 |
126.0 |
171.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 45.7 |
104 |
83.9 |
106 |
162 |
219 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 128 |
141 |
132 |
270 |
356 |
325 |
0.0 |
0.0 |
|
| Shareholders equity total | | 13.7 |
91.8 |
426 |
933 |
1,259 |
1,431 |
131 |
131 |
|
| Interest-bearing liabilities | | 27.3 |
0.0 |
0.0 |
203 |
360 |
319 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,317 |
2,056 |
2,289 |
2,425 |
2,519 |
2,754 |
131 |
131 |
|
|
| Net Debt | | 13.7 |
-183 |
-510 |
153 |
290 |
261 |
-128 |
-128 |
|
|
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 | | 1,486 |
2,097 |
3,175 |
3,766 |
3,335 |
4,277 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
41.1% |
51.4% |
18.6% |
-11.5% |
28.3% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
11 |
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 |
-3,084.0 |
-3,976.8 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,317 |
2,056 |
2,289 |
2,425 |
2,519 |
2,754 |
131 |
131 |
|
| Balance sheet change% | | 0.0% |
56.1% |
11.4% |
5.9% |
3.9% |
9.3% |
-95.3% |
0.0% |
|
| Added value | | 113.1 |
170.2 |
135.9 |
152.0 |
3,292.1 |
4,276.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 539 |
483 |
-287 |
516 |
72 |
-111 |
-1,575 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
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 (%) | | 4.2% |
5.7% |
2.7% |
2.8% |
4.9% |
5.2% |
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 % | | 5.4% |
7.1% |
3.9% |
4.5% |
6.6% |
8.4% |
0.0% |
0.0% |
|
| ROI % | | 57.3% |
80.4% |
24.9% |
12.4% |
11.2% |
12.5% |
0.0% |
0.0% |
|
| ROE % | | -264.2% |
148.0% |
24.3% |
12.1% |
11.5% |
12.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 1.7% |
6.7% |
25.9% |
43.8% |
59.3% |
59.4% |
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, % | | 12.1% |
-107.3% |
-375.2% |
100.8% |
115.6% |
87.0% |
0.0% |
0.0% |
|
| Gearing % | | 198.6% |
0.0% |
0.0% |
21.8% |
28.6% |
22.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 181.8% |
110.2% |
0.0% |
1.2% |
0.6% |
0.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.0 |
0.7 |
1.3 |
1.0 |
1.7 |
1.3 |
0.0 |
0.0 |
|
| Current Ratio | | 0.6 |
0.5 |
0.8 |
0.8 |
1.1 |
1.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 13.6 |
182.6 |
509.7 |
49.7 |
70.1 |
58.0 |
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 | | -544.9 |
-1,001.0 |
-380.4 |
-231.3 |
91.6 |
254.6 |
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 |
389 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
-362 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
27 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
20 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
16 |
0 |
0 |
|
|