 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 14.6% |
13.6% |
12.9% |
13.3% |
35.5% |
25.4% |
20.4% |
20.4% |
|
 | Credit score (0-100) | | 16 |
17 |
18 |
16 |
0 |
2 |
5 |
5 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
C |
B |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 1,131 |
1,140 |
1,673 |
1,738 |
1,747 |
1,752 |
0.0 |
0.0 |
|
 | EBITDA | | 65.0 |
74.0 |
196 |
178 |
200 |
514 |
0.0 |
0.0 |
|
 | EBIT | | 4.0 |
13.0 |
19.0 |
36.0 |
69.0 |
307 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 4.0 |
15.0 |
22.0 |
35.0 |
-1,445.0 |
943.7 |
0.0 |
0.0 |
|
 | Net earnings | | 3.0 |
12.0 |
17.0 |
26.0 |
-1,461.0 |
866.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 4.0 |
15.0 |
22.0 |
35.0 |
-1,445 |
944 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
14.0 |
8.0 |
3.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 255 |
267 |
285 |
311 |
-1,150 |
-284 |
-409 |
-409 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
781 |
0.0 |
409 |
409 |
|
 | Balance sheet total (assets) | | 452 |
522 |
707 |
703 |
357 |
290 |
0.0 |
0.0 |
|
|
 | Net Debt | | -13.0 |
-6.0 |
-25.0 |
-16.0 |
758 |
-3.2 |
409 |
409 |
|
|
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 | | 1,131 |
1,140 |
1,673 |
1,738 |
1,747 |
1,752 |
0.0 |
0.0 |
|
 | Gross profit growth | | -11.8% |
0.8% |
46.8% |
3.9% |
0.5% |
0.3% |
-100.0% |
0.0% |
|
 | Employees | | 3 |
3 |
3 |
4 |
4 |
3 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
33.3% |
0.0% |
-25.0% |
-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) | | 452 |
522 |
707 |
703 |
357 |
290 |
0 |
0 |
|
 | Balance sheet change% | | 13.9% |
15.5% |
35.4% |
-0.6% |
-49.2% |
-18.8% |
-100.0% |
0.0% |
|
 | Added value | | 65.0 |
74.0 |
196.0 |
178.0 |
211.0 |
514.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -61 |
-61 |
-163 |
-148 |
-136 |
-210 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
4.0 |
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 (%) | | 0.4% |
1.1% |
1.1% |
2.1% |
3.9% |
17.5% |
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 % | | 0.9% |
3.1% |
3.6% |
5.0% |
-130.4% |
91.6% |
0.0% |
0.0% |
|
 | ROI % | | 1.6% |
5.7% |
8.0% |
11.7% |
-263.9% |
244.2% |
0.0% |
0.0% |
|
 | ROE % | | 1.2% |
4.6% |
6.2% |
8.7% |
-437.4% |
267.8% |
0.0% |
0.0% |
|
 | Equity ratio % | | 56.4% |
51.1% |
40.3% |
44.2% |
-76.3% |
-49.5% |
-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, % | | -20.0% |
-8.1% |
-12.8% |
-9.0% |
379.0% |
-0.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
-67.9% |
0.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
1.0% |
2.5% |
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 | | 158.0 |
167.0 |
171.0 |
203.0 |
-1,153.0 |
-284.2 |
-204.6 |
-204.6 |
|
 | 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 | | 22 |
25 |
65 |
45 |
53 |
171 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 22 |
25 |
65 |
45 |
50 |
171 |
0 |
0 |
|
 | EBIT / employee | | 1 |
4 |
6 |
9 |
17 |
102 |
0 |
0 |
|
 | Net earnings / employee | | 1 |
4 |
6 |
7 |
-365 |
289 |
0 |
0 |
|