 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
|
 | Bankruptcy risk | | 0.0% |
0.0% |
7.0% |
2.0% |
2.0% |
3.3% |
20.0% |
16.3% |
|
 | Credit score (0-100) | | 0 |
0 |
35 |
68 |
67 |
54 |
5 |
11 |
|
 | Credit rating | | N/A |
N/A |
BBB |
A |
A |
BBB |
B |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.2 |
0.1 |
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 | | 0.0 |
0.0 |
380 |
2,308 |
1,324 |
762 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
0.0 |
32.1 |
895 |
337 |
95.5 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
0.0 |
16.7 |
872 |
265 |
16.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
0.0 |
14.7 |
864.9 |
260.2 |
18.1 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
0.0 |
9.9 |
674.3 |
202.4 |
14.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
14.7 |
865 |
260 |
18.1 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
104 |
161 |
265 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
0.0 |
110 |
784 |
852 |
666 |
175 |
175 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
92.5 |
12.5 |
38.6 |
127 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
0.0 |
580 |
1,575 |
1,190 |
1,077 |
175 |
175 |
|
|
 | Net Debt | | 0.0 |
0.0 |
-264 |
-212 |
-60.1 |
-148 |
-175 |
-175 |
|
|
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 | | 0.0 |
0.0 |
380 |
2,308 |
1,324 |
762 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
508.0% |
-42.6% |
-42.5% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
2 |
3 |
2 |
2 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
50.0% |
-33.3% |
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) | | 0 |
0 |
580 |
1,575 |
1,190 |
1,077 |
175 |
175 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
0.0% |
171.7% |
-24.4% |
-9.5% |
-83.8% |
0.0% |
|
 | Added value | | 0.0 |
0.0 |
32.1 |
894.7 |
287.6 |
95.5 |
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 |
-15 |
81 |
-15 |
25 |
-265 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 0.0 |
0.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | 0.0% |
0.0% |
4.4% |
37.8% |
20.0% |
2.2% |
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 % | | 0.0% |
0.0% |
2.9% |
81.0% |
19.2% |
1.8% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
0.0% |
8.3% |
173.4% |
31.0% |
2.4% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
0.0% |
9.0% |
150.8% |
24.7% |
1.9% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
0.0% |
19.0% |
49.8% |
71.5% |
61.8% |
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, % | | 0.0% |
0.0% |
-822.6% |
-23.7% |
-17.8% |
-155.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
84.2% |
1.6% |
4.5% |
19.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
4.6% |
15.3% |
18.6% |
3.0% |
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 | | 0.0 |
0.0 |
71.2 |
611.8 |
646.2 |
486.5 |
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 |
0 |
16 |
298 |
144 |
48 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
16 |
298 |
169 |
48 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
8 |
291 |
132 |
8 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
5 |
225 |
101 |
7 |
0 |
0 |
|