 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 10.6% |
10.6% |
7.0% |
7.0% |
12.5% |
14.3% |
20.2% |
20.2% |
|
 | Credit score (0-100) | | 24 |
24 |
34 |
33 |
18 |
14 |
6 |
6 |
|
 | Credit rating | | BB |
BB |
BBB |
BBB |
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 | | 331 |
489 |
328 |
328 |
239 |
0 |
0 |
0 |
|
 | Gross profit | | 70.5 |
104 |
87.3 |
87.3 |
21.8 |
0.0 |
0.0 |
0.0 |
|
 | EBITDA | | 64.0 |
99.5 |
28.1 |
28.1 |
-86.4 |
-6.6 |
0.0 |
0.0 |
|
 | EBIT | | 64.0 |
99.5 |
28.1 |
28.1 |
-86.4 |
-6.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 64.0 |
74.9 |
28.1 |
28.1 |
-86.4 |
-6.6 |
0.0 |
0.0 |
|
 | Net earnings | | 64.0 |
68.5 |
21.9 |
21.9 |
-86.4 |
-6.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 64.0 |
74.9 |
28.1 |
28.1 |
-86.4 |
-6.6 |
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 | | -54.6 |
114 |
140 |
140 |
47.6 |
66.2 |
-43.8 |
-43.8 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
43.8 |
43.8 |
|
 | Balance sheet total (assets) | | 143 |
204 |
189 |
189 |
89.4 |
104 |
0.0 |
0.0 |
|
|
 | Net Debt | | -31.1 |
-140 |
-127 |
-127 |
-61.3 |
-58.1 |
43.8 |
43.8 |
|
|
See the entire balance sheet |
|
 | Net sales | | 331 |
489 |
328 |
328 |
239 |
0 |
0 |
0 |
|
 | Net sales growth | | 2,655.8% |
48.0% |
-33.0% |
0.0% |
-27.1% |
-100.0% |
0.0% |
0.0% |
|
 | Gross profit | | 70.5 |
104 |
87.3 |
87.3 |
21.8 |
0.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
48.2% |
-16.4% |
0.0% |
-75.1% |
-100.0% |
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) | | 143 |
204 |
189 |
189 |
89 |
104 |
0 |
0 |
|
 | Balance sheet change% | | 768.1% |
43.2% |
-7.7% |
0.0% |
-52.6% |
16.5% |
-100.0% |
0.0% |
|
 | Added value | | 64.0 |
99.5 |
28.1 |
28.1 |
-86.4 |
-6.6 |
0.0 |
0.0 |
|
 | Added value % | | 19.4% |
20.3% |
8.6% |
8.6% |
-36.2% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 1.0 |
2.0 |
-1.0 |
0.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
|
 | EBITDA % | | 19.4% |
20.3% |
8.6% |
8.6% |
-36.2% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 19.4% |
20.3% |
8.6% |
8.6% |
-36.2% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 90.8% |
95.2% |
32.2% |
32.2% |
-397.2% |
0.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 19.4% |
14.0% |
6.7% |
6.7% |
-36.2% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 19.4% |
14.0% |
6.7% |
6.7% |
-36.2% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 19.4% |
15.3% |
8.6% |
8.6% |
-36.2% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 38.5% |
49.7% |
14.3% |
14.9% |
-62.2% |
-6.9% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
175.1% |
22.2% |
20.1% |
-92.2% |
-11.7% |
0.0% |
0.0% |
|
 | ROE % | | 80.5% |
53.4% |
17.3% |
15.7% |
-92.2% |
-11.7% |
0.0% |
0.0% |
|
 | Equity ratio % | | -27.7% |
55.8% |
74.2% |
74.2% |
53.3% |
63.6% |
-100.0% |
-100.0% |
|
 | Relative indebtedness % | | 59.6% |
18.5% |
14.8% |
14.8% |
17.5% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 50.2% |
-10.2% |
-23.9% |
-23.9% |
-8.2% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -48.7% |
-141.0% |
-451.5% |
-451.5% |
70.9% |
875.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
 | 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 |
5.3 |
31.9 |
31.9 |
43.0 |
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 % | | 43.1% |
41.7% |
57.5% |
57.5% |
37.4% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -54.6 |
120.3 |
139.9 |
139.9 |
47.6 |
66.2 |
-21.9 |
-21.9 |
|
 | Net working capital % | | -16.5% |
24.6% |
42.7% |
42.7% |
19.9% |
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 |
|