| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 0.6% |
2.0% |
2.1% |
2.2% |
0.7% |
0.5% |
6.6% |
6.6% |
|
| Credit score (0-100) | | 97 |
69 |
67 |
65 |
93 |
98 |
36 |
36 |
|
| Credit rating | | AA |
A |
A |
BBB |
AA |
AA |
BBB |
BBB |
|
| Credit limit (mDKK) | | 9.6 |
0.0 |
0.0 |
0.0 |
12.1 |
16.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
| Net sales | | 445 |
414 |
416 |
524 |
645 |
738 |
738 |
738 |
|
| Gross profit | | 110 |
114 |
103 |
101 |
93.5 |
109 |
0.0 |
0.0 |
|
| EBITDA | | 98.8 |
12.8 |
13.0 |
17.6 |
85.4 |
99.0 |
0.0 |
0.0 |
|
| EBIT | | 10.9 |
12.8 |
13.0 |
17.6 |
22.4 |
42.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 8.3 |
7.7 |
7.6 |
10.6 |
14.2 |
20.9 |
0.0 |
0.0 |
|
| Net earnings | | 6.5 |
7.7 |
7.6 |
10.6 |
11.9 |
16.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 8.3 |
12.8 |
13.0 |
17.6 |
14.2 |
20.9 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 184 |
0.0 |
0.0 |
0.0 |
254 |
236 |
0.0 |
0.0 |
|
| Shareholders equity total | | 74.1 |
75.8 |
83.3 |
93.9 |
106 |
123 |
97.7 |
97.7 |
|
| Interest-bearing liabilities | | 206 |
0.0 |
0.0 |
0.0 |
459 |
472 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 332 |
347 |
402 |
508 |
615 |
653 |
97.7 |
97.7 |
|
|
| Net Debt | | 206 |
0.0 |
0.0 |
0.0 |
459 |
472 |
-97.7 |
-97.7 |
|
|
See the entire balance sheet |
|
| Net sales | | 445 |
414 |
416 |
524 |
645 |
738 |
738 |
738 |
|
| Net sales growth | | 2.7% |
-7.1% |
0.5% |
26.0% |
23.2% |
14.4% |
0.0% |
0.0% |
|
| Gross profit | | 110 |
114 |
103 |
101 |
93.5 |
109 |
0.0 |
0.0 |
|
| Gross profit growth | | 8.4% |
3.9% |
-10.2% |
-1.6% |
-7.4% |
17.1% |
-100.0% |
0.0% |
|
| Employees | | 21 |
0 |
0 |
0 |
16 |
17 |
0 |
0 |
|
| Employee growth % | | 5.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
6.3% |
-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) | | 332 |
347 |
402 |
508 |
615 |
653 |
98 |
98 |
|
| Balance sheet change% | | 5.2% |
4.7% |
15.6% |
26.4% |
21.1% |
6.2% |
-85.0% |
0.0% |
|
| Added value | | 98.8 |
12.8 |
13.0 |
17.6 |
22.4 |
99.0 |
0.0 |
0.0 |
|
| Added value % | | 22.2% |
3.1% |
3.1% |
3.4% |
3.5% |
13.4% |
0.0% |
0.0% |
|
| Investments | | -142 |
-184 |
0 |
0 |
191 |
-75 |
-236 |
0 |
|
|
| Net sales trend | | 2.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
5.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
| EBITDA % | | 22.2% |
3.1% |
3.1% |
3.4% |
13.2% |
13.4% |
0.0% |
0.0% |
|
| EBIT % | | 2.5% |
3.1% |
3.1% |
3.4% |
3.5% |
5.7% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 9.9% |
11.2% |
12.7% |
17.4% |
23.9% |
38.7% |
0.0% |
0.0% |
|
| Net Earnings % | | 1.5% |
1.8% |
1.8% |
2.0% |
1.8% |
2.3% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 21.2% |
1.8% |
1.8% |
2.0% |
11.6% |
10.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 1.9% |
3.1% |
3.1% |
3.4% |
2.2% |
2.8% |
0.0% |
0.0% |
|
| ROA % | | 3.4% |
3.8% |
3.5% |
3.9% |
4.2% |
6.9% |
0.0% |
0.0% |
|
| ROI % | | 3.9% |
4.0% |
3.5% |
3.9% |
4.3% |
7.3% |
0.0% |
0.0% |
|
| ROE % | | 9.2% |
10.2% |
9.5% |
12.0% |
11.9% |
14.7% |
0.0% |
0.0% |
|
| Equity ratio % | | 22.3% |
100.0% |
100.0% |
100.0% |
17.2% |
18.8% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 55.2% |
0.0% |
0.0% |
0.0% |
75.5% |
68.8% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 55.2% |
0.0% |
0.0% |
0.0% |
75.5% |
68.8% |
-13.2% |
-13.2% |
|
| Net int. bear. debt to EBITDA, % | | 208.6% |
0.0% |
0.0% |
0.0% |
537.5% |
476.4% |
0.0% |
0.0% |
|
| Gearing % | | 278.1% |
0.0% |
0.0% |
0.0% |
433.5% |
384.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.3% |
0.0% |
0.0% |
0.0% |
4.0% |
4.9% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 74.3 |
0.0 |
0.0 |
0.0 |
1.1 |
2.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 248.4 |
0.0 |
0.0 |
0.0 |
160.4 |
108.5 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 33.2% |
0.0% |
0.0% |
0.0% |
8.5% |
8.1% |
13.2% |
13.2% |
|
| Net working capital | | -97.8 |
0.0 |
0.0 |
0.0 |
-431.0 |
-446.7 |
0.0 |
0.0 |
|
| Net working capital % | | -22.0% |
0.0% |
0.0% |
0.0% |
-66.8% |
-60.5% |
0.0% |
0.0% |
|
| Net sales / employee | | 21 |
0 |
0 |
0 |
40 |
43 |
0 |
0 |
|
| Added value / employee | | 5 |
0 |
0 |
0 |
1 |
6 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 5 |
0 |
0 |
0 |
5 |
6 |
0 |
0 |
|
| EBIT / employee | | 1 |
0 |
0 |
0 |
1 |
2 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
|