| Bankruptcy risk for industry | | 5.9% |
5.9% |
5.9% |
5.9% |
5.9% |
5.9% |
5.9% |
5.9% |
|
| Bankruptcy risk | | 3.1% |
9.5% |
6.3% |
3.7% |
4.2% |
2.7% |
18.3% |
18.0% |
|
| Credit score (0-100) | | 58 |
27 |
37 |
50 |
48 |
54 |
1 |
2 |
|
| Credit rating | | BB |
B |
BB |
BB |
BB |
BB |
B |
B |
|
| 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 | | 629 |
270 |
392 |
800 |
698 |
684 |
0.0 |
0.0 |
|
| EBITDA | | 166 |
-93.1 |
50.8 |
344 |
215 |
234 |
0.0 |
0.0 |
|
| EBIT | | 134 |
-122 |
34.0 |
327 |
198 |
213 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 132.8 |
-121.6 |
33.1 |
325.1 |
196.0 |
213.1 |
0.0 |
0.0 |
|
| Net earnings | | 94.9 |
-120.8 |
28.4 |
282.8 |
150.9 |
165.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 133 |
-122 |
33.1 |
325 |
196 |
213 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 56.7 |
0.0 |
0.0 |
0.0 |
0.0 |
52.8 |
0.0 |
0.0 |
|
| Shareholders equity total | | 364 |
135 |
164 |
447 |
483 |
530 |
328 |
328 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 655 |
332 |
403 |
691 |
727 |
729 |
328 |
328 |
|
|
| Net Debt | | -399 |
-166 |
-208 |
-274 |
-475 |
-451 |
-328 |
-328 |
|
|
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 | | 629 |
270 |
392 |
800 |
698 |
684 |
0.0 |
0.0 |
|
| Gross profit growth | | -8.8% |
-57.1% |
45.3% |
103.9% |
-12.8% |
-2.0% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
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) | | 655 |
332 |
403 |
691 |
727 |
729 |
328 |
328 |
|
| Balance sheet change% | | 2.8% |
-49.3% |
21.4% |
71.5% |
5.1% |
0.4% |
-55.0% |
0.0% |
|
| Added value | | 165.6 |
-93.1 |
50.8 |
343.8 |
214.9 |
234.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -63 |
-102 |
-34 |
-34 |
-34 |
31 |
-53 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
-1.0 |
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 (%) | | 21.4% |
-45.0% |
8.7% |
40.9% |
28.4% |
31.1% |
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 % | | 20.8% |
-24.5% |
9.2% |
59.9% |
28.1% |
29.3% |
0.0% |
0.0% |
|
| ROI % | | 34.1% |
-44.0% |
19.2% |
101.9% |
42.7% |
42.1% |
0.0% |
0.0% |
|
| ROE % | | 25.7% |
-48.4% |
19.0% |
92.7% |
32.5% |
32.6% |
0.0% |
0.0% |
|
| Equity ratio % | | 55.6% |
40.8% |
40.6% |
64.6% |
66.5% |
72.7% |
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, % | | -241.3% |
177.9% |
-409.0% |
-79.7% |
-221.2% |
-192.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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 | | 266.0 |
109.9 |
159.8 |
432.8 |
483.2 |
477.6 |
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 |
0 |
344 |
215 |
234 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
344 |
215 |
234 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
327 |
198 |
213 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
283 |
151 |
165 |
0 |
0 |
|