 | Bankruptcy risk for industry | | 1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
|
 | Bankruptcy risk | | 7.9% |
10.0% |
15.5% |
12.9% |
12.1% |
14.1% |
16.5% |
16.5% |
|
 | Credit score (0-100) | | 32 |
26 |
12 |
17 |
19 |
14 |
11 |
11 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
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 | | 175 |
147 |
68.5 |
131 |
305 |
306 |
0.0 |
0.0 |
|
 | EBITDA | | 61.6 |
9.7 |
-7.8 |
36.1 |
51.1 |
-12.1 |
0.0 |
0.0 |
|
 | EBIT | | 61.6 |
9.7 |
-7.8 |
36.1 |
51.1 |
-12.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 61.5 |
8.8 |
-8.7 |
34.7 |
50.6 |
-11.7 |
0.0 |
0.0 |
|
 | Net earnings | | 46.4 |
6.8 |
-8.7 |
27.1 |
42.0 |
-9.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 61.5 |
8.8 |
-8.7 |
34.7 |
50.6 |
-11.7 |
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 | | 112 |
119 |
110 |
137 |
179 |
170 |
130 |
130 |
|
 | Interest-bearing liabilities | | 2.0 |
2.0 |
0.9 |
0.9 |
0.7 |
0.5 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 166 |
161 |
131 |
168 |
221 |
194 |
130 |
130 |
|
|
 | Net Debt | | -159 |
-159 |
-127 |
-167 |
-221 |
-193 |
-130 |
-130 |
|
|
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 | | 175 |
147 |
68.5 |
131 |
305 |
306 |
0.0 |
0.0 |
|
 | Gross profit growth | | 99.0% |
-16.0% |
-53.4% |
92.0% |
131.9% |
0.2% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
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) | | 166 |
161 |
131 |
168 |
221 |
194 |
130 |
130 |
|
 | Balance sheet change% | | 49.1% |
-3.3% |
-18.3% |
28.0% |
31.8% |
-12.5% |
-32.7% |
0.0% |
|
 | Added value | | 61.6 |
9.7 |
-7.8 |
36.1 |
51.1 |
-12.1 |
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 | | 3.0 |
4.0 |
-1.0 |
1.0 |
2.0 |
-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 (%) | | 35.2% |
6.6% |
-11.4% |
27.4% |
16.8% |
-4.0% |
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 % | | 45.1% |
5.9% |
-5.3% |
24.1% |
26.3% |
-5.6% |
0.0% |
0.0% |
|
 | ROI % | | 67.0% |
8.3% |
-6.7% |
28.9% |
32.1% |
-6.7% |
0.0% |
0.0% |
|
 | ROE % | | 52.2% |
5.9% |
-7.6% |
21.9% |
26.5% |
-5.2% |
0.0% |
0.0% |
|
 | Equity ratio % | | 67.5% |
74.1% |
84.1% |
81.9% |
81.1% |
88.0% |
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, % | | -257.8% |
-1,632.3% |
1,624.1% |
-462.4% |
-431.5% |
1,597.0% |
0.0% |
0.0% |
|
 | Gearing % | | 1.8% |
1.7% |
0.9% |
0.7% |
0.4% |
0.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 22.8% |
45.8% |
60.5% |
145.6% |
57.6% |
5.4% |
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 | | 112.1 |
119.0 |
110.3 |
137.4 |
179.4 |
170.3 |
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 | | 0 |
10 |
-8 |
36 |
51 |
-12 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
10 |
-8 |
36 |
51 |
-12 |
0 |
0 |
|
 | EBIT / employee | | 0 |
10 |
-8 |
36 |
51 |
-12 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
7 |
-9 |
27 |
42 |
-9 |
0 |
0 |
|