| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.0% |
2.0% |
|
| Bankruptcy risk | | 6.3% |
3.7% |
4.6% |
13.0% |
11.8% |
14.0% |
26.0% |
25.7% |
|
| Credit score (0-100) | | 39 |
53 |
46 |
17 |
19 |
12 |
1 |
1 |
|
| Credit rating | | BB |
BB |
BB |
B |
B |
B |
C |
C |
|
| 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 | | 916 |
942 |
926 |
724 |
918 |
842 |
0.0 |
0.0 |
|
| EBITDA | | 105 |
97.3 |
49.1 |
-140 |
63.3 |
-9.8 |
0.0 |
0.0 |
|
| EBIT | | 105 |
97.3 |
49.1 |
-140 |
63.3 |
-9.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 102.8 |
94.1 |
47.2 |
-142.5 |
58.9 |
-12.5 |
0.0 |
0.0 |
|
| Net earnings | | 79.9 |
71.9 |
36.2 |
-142.5 |
58.9 |
-12.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 103 |
94.1 |
47.2 |
-143 |
58.9 |
-12.5 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 123 |
195 |
231 |
88.3 |
147 |
135 |
9.8 |
9.8 |
|
| Interest-bearing liabilities | | 53.0 |
66.9 |
16.7 |
35.0 |
54.7 |
77.5 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 358 |
508 |
549 |
337 |
401 |
428 |
9.8 |
9.8 |
|
|
| Net Debt | | -154 |
-285 |
-372 |
-296 |
-336 |
-340 |
-9.8 |
-9.8 |
|
|
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 | | 916 |
942 |
926 |
724 |
918 |
842 |
0.0 |
0.0 |
|
| Gross profit growth | | 1.1% |
2.9% |
-1.8% |
-21.8% |
26.8% |
-8.2% |
-100.0% |
0.0% |
|
| Employees | | 2 |
2 |
2 |
2 |
2 |
2 |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 358 |
508 |
549 |
337 |
401 |
428 |
10 |
10 |
|
| Balance sheet change% | | 103.2% |
41.8% |
8.1% |
-38.5% |
18.8% |
6.8% |
-97.7% |
0.0% |
|
| Added value | | 104.8 |
97.3 |
49.1 |
-139.6 |
63.3 |
-9.8 |
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 | | 2.0 |
3.0 |
4.0 |
-1.0 |
1.0 |
-1.0 |
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 (%) | | 11.4% |
10.3% |
5.3% |
-19.3% |
6.9% |
-1.2% |
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 % | | 39.2% |
22.5% |
9.3% |
-31.5% |
17.1% |
-2.4% |
0.0% |
0.0% |
|
| ROI % | | 78.9% |
44.5% |
19.3% |
-75.3% |
38.9% |
-4.7% |
0.0% |
0.0% |
|
| ROE % | | 96.6% |
45.4% |
17.0% |
-89.3% |
50.0% |
-8.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 34.3% |
38.3% |
42.1% |
26.2% |
36.7% |
31.5% |
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, % | | -147.1% |
-293.1% |
-756.4% |
212.3% |
-530.4% |
3,449.8% |
0.0% |
0.0% |
|
| Gearing % | | 43.2% |
34.4% |
7.2% |
39.6% |
37.2% |
57.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.0% |
5.4% |
4.7% |
11.2% |
9.7% |
4.0% |
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 | | -27.4 |
39.7 |
70.4 |
88.3 |
147.2 |
134.8 |
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 | | 52 |
49 |
25 |
-70 |
32 |
-5 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 52 |
49 |
25 |
-70 |
32 |
-5 |
0 |
0 |
|
| EBIT / employee | | 52 |
49 |
25 |
-70 |
32 |
-5 |
0 |
0 |
|
| Net earnings / employee | | 40 |
36 |
18 |
-71 |
29 |
-6 |
0 |
0 |
|