| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.5% |
5.5% |
|
| Bankruptcy risk | | 7.0% |
4.5% |
4.1% |
6.3% |
8.7% |
11.7% |
16.6% |
16.2% |
|
| Credit score (0-100) | | 36 |
48 |
49 |
36 |
27 |
19 |
11 |
11 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BB |
BB |
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 | | 891 |
856 |
908 |
870 |
839 |
773 |
0.0 |
0.0 |
|
| EBITDA | | 256 |
16.3 |
124 |
-47.4 |
-103 |
-116 |
0.0 |
0.0 |
|
| EBIT | | 256 |
12.7 |
119 |
-52.2 |
-108 |
-122 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 246.7 |
24.9 |
140.0 |
-3.5 |
-134.1 |
-40.9 |
0.0 |
0.0 |
|
| Net earnings | | 192.1 |
19.1 |
108.7 |
-2.9 |
-135.8 |
-39.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 247 |
24.9 |
140 |
-3.5 |
-134 |
-40.9 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
20.5 |
15.7 |
10.9 |
6.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 665 |
630 |
683 |
624 |
431 |
332 |
146 |
146 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 893 |
860 |
1,071 |
811 |
605 |
526 |
146 |
146 |
|
|
| Net Debt | | -639 |
-539 |
-746 |
-481 |
-389 |
-340 |
-146 |
-146 |
|
|
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 | | 891 |
856 |
908 |
870 |
839 |
773 |
0.0 |
0.0 |
|
| Gross profit growth | | 20.8% |
-3.9% |
6.1% |
-4.3% |
-3.5% |
-7.9% |
-100.0% |
0.0% |
|
| Employees | | 2 |
2 |
2 |
2 |
2 |
2 |
0 |
0 |
|
| Employee growth % | | 100.0% |
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) | | 893 |
860 |
1,071 |
811 |
605 |
526 |
146 |
146 |
|
| Balance sheet change% | | 23.7% |
-3.7% |
24.5% |
-24.2% |
-25.4% |
-13.1% |
-72.2% |
0.0% |
|
| Added value | | 256.1 |
16.3 |
123.9 |
-47.4 |
-102.7 |
-115.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
17 |
-10 |
-10 |
-10 |
-12 |
0 |
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 |
-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 (%) | | 28.8% |
1.5% |
13.1% |
-6.0% |
-12.8% |
-15.8% |
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 % | | 31.8% |
3.1% |
14.8% |
0.0% |
-13.9% |
-6.6% |
0.0% |
0.0% |
|
| ROI % | | 43.2% |
4.1% |
21.8% |
0.1% |
-18.7% |
-9.8% |
0.0% |
0.0% |
|
| ROE % | | 32.3% |
3.0% |
16.6% |
-0.4% |
-25.8% |
-10.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 74.4% |
73.2% |
63.8% |
76.9% |
71.2% |
63.1% |
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, % | | -249.5% |
-3,300.5% |
-601.8% |
1,016.3% |
379.1% |
292.9% |
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 | | 617.7 |
549.8 |
557.9 |
455.8 |
299.4 |
132.4 |
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 | | 128 |
8 |
62 |
-24 |
-51 |
-58 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 128 |
8 |
62 |
-24 |
-51 |
-58 |
0 |
0 |
|
| EBIT / employee | | 128 |
6 |
60 |
-26 |
-54 |
-61 |
0 |
0 |
|
| Net earnings / employee | | 96 |
10 |
54 |
-1 |
-68 |
-20 |
0 |
0 |
|