|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 6.3% |
5.9% |
5.1% |
7.5% |
7.3% |
4.8% |
11.4% |
11.4% |
|
 | Credit score (0-100) | | 39 |
39 |
42 |
32 |
32 |
45 |
21 |
21 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BB |
BBB |
BBB |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 179 |
185 |
162 |
73.5 |
70.6 |
89.5 |
0.0 |
0.0 |
|
 | EBITDA | | 179 |
185 |
162 |
73.5 |
70.6 |
89.5 |
0.0 |
0.0 |
|
 | EBIT | | 116 |
122 |
142 |
52.7 |
49.9 |
68.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 75.5 |
89.7 |
116.6 |
29.7 |
30.3 |
51.2 |
0.0 |
0.0 |
|
 | Net earnings | | 75.5 |
89.7 |
116.6 |
29.7 |
30.3 |
51.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 75.5 |
89.7 |
117 |
29.7 |
30.3 |
51.2 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 1,808 |
1,745 |
1,725 |
1,704 |
1,683 |
1,662 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 959 |
1,048 |
1,165 |
1,195 |
1,225 |
1,276 |
876 |
876 |
|
 | Interest-bearing liabilities | | 836 |
683 |
546 |
496 |
445 |
393 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,808 |
1,745 |
1,725 |
1,704 |
1,683 |
1,682 |
876 |
876 |
|
|
 | Net Debt | | 836 |
683 |
546 |
496 |
445 |
373 |
-876 |
-876 |
|
|
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 | | 179 |
185 |
162 |
73.5 |
70.6 |
89.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 20.6% |
3.0% |
-12.0% |
-54.7% |
-3.9% |
26.7% |
-100.0% |
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) | | 1,808 |
1,745 |
1,725 |
1,704 |
1,683 |
1,682 |
876 |
876 |
|
 | Balance sheet change% | | -3.4% |
-3.5% |
-1.2% |
-1.2% |
-1.2% |
-0.0% |
-47.9% |
0.0% |
|
 | Added value | | 179.2 |
184.5 |
162.5 |
73.5 |
70.6 |
89.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -126 |
-126 |
-42 |
-42 |
-42 |
-42 |
-1,662 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 4.0 |
5.0 |
5.0 |
5.0 |
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 (%) | | 64.9% |
65.8% |
87.2% |
71.7% |
70.6% |
76.8% |
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 % | | 6.3% |
6.8% |
8.2% |
3.1% |
2.9% |
4.1% |
0.0% |
0.0% |
|
 | ROI % | | 6.4% |
6.9% |
8.2% |
3.1% |
3.0% |
4.1% |
0.0% |
0.0% |
|
 | ROE % | | 8.2% |
8.9% |
10.5% |
2.5% |
2.5% |
4.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 53.0% |
60.1% |
67.5% |
70.1% |
72.8% |
75.9% |
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, % | | 466.7% |
370.4% |
336.2% |
674.2% |
629.5% |
416.4% |
0.0% |
0.0% |
|
 | Gearing % | | 87.2% |
65.2% |
46.9% |
41.5% |
36.3% |
30.8% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.5% |
4.2% |
4.1% |
4.4% |
4.2% |
4.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
19.9 |
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 | | -338.5 |
-214.5 |
-105.7 |
-86.3 |
-65.1 |
-25.7 |
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 |
|
|