|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.0% |
2.0% |
|
| Bankruptcy risk | | 1.7% |
2.9% |
3.4% |
3.5% |
2.8% |
18.4% |
14.2% |
14.2% |
|
| Credit score (0-100) | | 74 |
60 |
54 |
51 |
59 |
7 |
15 |
15 |
|
| Credit rating | | A |
BBB |
BBB |
BBB |
BBB |
B |
BB |
BB |
|
| Credit limit (kDKK) | | 1.7 |
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 | | -9.3 |
-9.3 |
-9.3 |
-5.0 |
-6.0 |
-7.7 |
0.0 |
0.0 |
|
| EBITDA | | -9.3 |
-9.3 |
-9.3 |
-5.0 |
-6.0 |
-7.7 |
0.0 |
0.0 |
|
| EBIT | | -9.3 |
-9.3 |
-9.3 |
-5.0 |
-6.0 |
-7.7 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 50.1 |
67.1 |
30.0 |
42.6 |
81.5 |
40.7 |
0.0 |
0.0 |
|
| Net earnings | | 48.1 |
57.1 |
23.0 |
34.6 |
64.5 |
31.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 50.1 |
67.1 |
30.0 |
42.6 |
81.5 |
40.7 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,238 |
2,295 |
2,318 |
2,353 |
2,418 |
449 |
324 |
324 |
|
| Interest-bearing liabilities | | 7.1 |
19.9 |
228 |
233 |
242 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,252 |
2,325 |
2,555 |
2,596 |
2,677 |
458 |
324 |
324 |
|
|
| Net Debt | | 4.5 |
16.6 |
228 |
229 |
240 |
-1.4 |
-324 |
-324 |
|
|
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 | | -9.3 |
-9.3 |
-9.3 |
-5.0 |
-6.0 |
-7.7 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
46.5% |
-20.0% |
-27.7% |
0.0% |
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) | | 2,252 |
2,325 |
2,555 |
2,596 |
2,677 |
458 |
324 |
324 |
|
| Balance sheet change% | | 2.6% |
3.2% |
9.9% |
1.6% |
3.1% |
-82.9% |
-29.2% |
0.0% |
|
| Added value | | -9.3 |
-9.3 |
-9.3 |
-5.0 |
-6.0 |
-7.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 2.3% |
3.0% |
1.4% |
1.8% |
3.5% |
2.6% |
0.0% |
0.0% |
|
| ROI % | | 2.3% |
3.0% |
1.4% |
1.8% |
3.5% |
2.6% |
0.0% |
0.0% |
|
| ROE % | | 2.2% |
2.5% |
1.0% |
1.5% |
2.7% |
2.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.4% |
98.7% |
90.7% |
90.6% |
90.3% |
98.0% |
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, % | | -47.9% |
-177.5% |
-2,444.1% |
-4,588.9% |
-3,997.6% |
17.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.3% |
0.9% |
9.9% |
9.9% |
10.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.8% |
5.7% |
3.7% |
2.0% |
4.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 37.4 |
69.6 |
9.8 |
9.7 |
9.4 |
50.9 |
0.0 |
0.0 |
|
| Current Ratio | | 37.4 |
69.6 |
9.8 |
9.7 |
9.4 |
50.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2.6 |
3.3 |
0.0 |
3.5 |
2.5 |
1.4 |
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 | | 512.7 |
2,049.3 |
2,073.8 |
2,110.1 |
2,172.4 |
449.3 |
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 |
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 |
|
|