 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
|
 | Bankruptcy risk | | 0.0% |
7.4% |
1.8% |
2.1% |
3.1% |
3.8% |
19.7% |
15.5% |
|
 | Credit score (0-100) | | 0 |
34 |
72 |
67 |
55 |
51 |
5 |
13 |
|
 | Credit rating | | N/A |
BBB |
A |
A |
BBB |
BBB |
B |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.1 |
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 | | 0.0 |
7.2 |
107 |
117 |
-9.6 |
-0.9 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
7.2 |
107 |
117 |
-9.6 |
-0.9 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
2.2 |
94.5 |
105 |
-19.0 |
-38.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
1.9 |
94.1 |
101.8 |
-19.3 |
-53.1 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
1.7 |
73.2 |
79.6 |
-15.0 |
-41.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
2.2 |
94.1 |
102 |
-19.3 |
-53.1 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
53.0 |
41.0 |
29.0 |
160 |
122 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
51.2 |
124 |
204 |
225 |
183 |
133 |
133 |
|
 | Interest-bearing liabilities | | 0.0 |
25.0 |
5,020 |
635 |
673 |
238 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
85.0 |
5,727 |
5,268 |
4,481 |
3,438 |
133 |
133 |
|
|
 | Net Debt | | 0.0 |
-2.2 |
4,861 |
319 |
551 |
189 |
-133 |
-133 |
|
|
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 |
7.2 |
107 |
117 |
-9.6 |
-0.9 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
1,379.6% |
10.1% |
0.0% |
90.1% |
0.0% |
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) | | 0 |
85 |
5,727 |
5,268 |
4,481 |
3,438 |
133 |
133 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
6,641.2% |
-8.0% |
-14.9% |
-23.3% |
-96.1% |
0.0% |
|
 | Added value | | 0.0 |
7.2 |
106.5 |
117.3 |
-7.0 |
-0.9 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
48 |
-24 |
-24 |
121 |
-75 |
-122 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 0.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
-2.0 |
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% |
30.6% |
88.7% |
89.8% |
198.1% |
4,074.6% |
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% |
2.6% |
5.2% |
3.4% |
-0.1% |
0.5% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
2.7% |
5.2% |
3.5% |
-0.1% |
0.5% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
3.3% |
83.4% |
48.5% |
-7.0% |
-20.4% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
60.2% |
2.2% |
3.9% |
5.0% |
5.3% |
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% |
-30.3% |
4,562.6% |
272.0% |
-5,751.6% |
-19,963.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
48.9% |
4,036.2% |
311.3% |
299.4% |
129.8% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.1% |
2.2% |
3.0% |
2.5% |
16.0% |
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 |
3.2 |
-511.7 |
-432.7 |
-546.4 |
-572.9 |
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 |
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 |
|